NH Foods Ltd
TSE:2282

Watchlist Manager
NH Foods Ltd Logo
NH Foods Ltd
TSE:2282
Watchlist
Price: 6 719 JPY 1.24%
Market Cap: 665.9B JPY

Relative Value

The Relative Value of one NH Foods Ltd stock under the Base Case scenario is 7 448.9 JPY. Compared to the current market price of 6 719 JPY, NH Foods Ltd is Undervalued by 10%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Relative Value
Base Case
7 448.9 JPY
Undervaluation 10%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
73
Median 3Y
0.4
Median 5Y
0.4
Industry
1
Forward
0.5
vs History
1
vs Industry
31
Median 3Y
20.2
Median 5Y
18.1
Industry
16.1
Forward
19.2
vs History
49
vs Industry
39
Median 3Y
7.5
Median 5Y
7.2
Industry
9.9
vs History
36
vs Industry
29
Median 3Y
16.6
Median 5Y
17.4
Industry
16.7
vs History
1
vs Industry
60
Median 3Y
1
Median 5Y
0.9
Industry
1.5
vs History
1
vs Industry
77
Median 3Y
0.4
Median 5Y
0.4
Industry
1.1
Forward
0.5
vs History
4
vs Industry
66
Median 3Y
2.7
Median 5Y
2.6
Industry
4.8
vs History
19
vs Industry
47
Median 3Y
7.9
Median 5Y
7.5
Industry
9.9
Forward
7.7
vs History
30
vs Industry
28
Median 3Y
18.3
Median 5Y
15.8
Industry
13.1
vs History
50
vs Industry
40
Median 3Y
8.2
Median 5Y
8.1
Industry
11.3
vs History
57
vs Industry
13
Median 3Y
14
Median 5Y
15.5
Industry
15.6
vs History
1
vs Industry
64
Median 3Y
0.7
Median 5Y
0.7
Industry
1.1

Multiples Across Competitors

Competitors Multiples
NH Foods Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
NH Foods Ltd
TSE:2282
664.9B JPY 0.5 26.6 8.9 18.3
JP
Goyo Foods Industry Co Ltd
TSE:2230
53.2T JPY 23 895.9 540 752.8 186 542.5 318 284.3
CH
Nestle SA
SIX:NESN
195.6B CHF 2.2 19 12.8 15.8
US
Mondelez International Inc
NASDAQ:MDLZ
69.8B USD 1.9 19.8 15.5 20.2
FR
Danone SA
PAR:BN
48.6B EUR 1.8 26.4 11.4 15.4
ZA
Tiger Brands Ltd
JSE:TBS
55.7B Zac 0 0 0 0
CN
Muyuan Foods Co Ltd
SZSE:002714
262.2B CNY 1.7 11.8 12.2 12.2
US
Hershey Co
NYSE:HSY
36.3B USD 3.2 26.7 16.1 20.2
ZA
Avi Ltd
JSE:AVI
34.3B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.7B CHF 4.7 41.6 24.1 32.9
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
213.4B CNY 7.6 31.2 28.4 28.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
NH Foods Ltd
TSE:2282
Average EV/EBITDA: 20 741.3
8.9
9%
1
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.8
1%
12.8
US
Mondelez International Inc
NASDAQ:MDLZ
15.5
-2%
N/A
FR
Danone SA
PAR:BN
11.4
5%
2.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.2
31%
0.4
US
Hershey Co
NYSE:HSY
16.1
-5%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
24.1
8%
3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.4
16%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
NH Foods Ltd
TSE:2282
Average EV/EBIT: 35 383.1
18.3
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15.8
0%
N/A
US
Mondelez International Inc
NASDAQ:MDLZ
20.2
-3%
N/A
FR
Danone SA
PAR:BN
15.4
6%
2.6
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.2
20%
0.6
US
Hershey Co
NYSE:HSY
20.2
-6%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
32.9
8%
4.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.4
11%
2.6