Kakiyasu Honten Co Ltd
TSE:2294

Watchlist Manager
Kakiyasu Honten Co Ltd Logo
Kakiyasu Honten Co Ltd
TSE:2294
Watchlist
Price: 2 683 JPY -0.26% Market Closed
Market Cap: 28.1B JPY

Relative Value

The Relative Value of one Kakiyasu Honten Co Ltd stock under the Base Case scenario is 2 085.23 JPY. Compared to the current market price of 2 683 JPY, Kakiyasu Honten Co Ltd is Overvalued by 22%.

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
2 085.23 JPY
Overvaluation 22%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
31
vs Industry
49
Median 3Y
0.7
Median 5Y
0.7
Industry
1
vs History
15
vs Industry
22
Median 3Y
19.2
Median 5Y
18.6
Industry
16
vs History
31
vs Industry
22
Median 3Y
14.3
Median 5Y
13.4
Industry
9.9
vs History
22
vs Industry
16
Median 3Y
32.7
Median 5Y
25.7
Industry
17.1
vs History
11
vs Industry
30
Median 3Y
1.7
Median 5Y
1.7
Industry
1.5
vs History
14
vs Industry
64
Median 3Y
0.5
Median 5Y
0.4
Industry
1.1
vs History
15
vs Industry
84
Median 3Y
0.9
Median 5Y
0.9
Industry
4.7
vs History
12
vs Industry
40
Median 3Y
7
Median 5Y
5.8
Industry
10.1
vs History
12
vs Industry
38
Median 3Y
8.8
Median 5Y
7.4
Industry
13.3
vs History
31
vs Industry
32
Median 3Y
10.3
Median 5Y
9.5
Industry
11.4
vs History
20
vs Industry
16
Median 3Y
22.8
Median 5Y
17
Industry
16
vs History
15
vs Industry
19
Median 3Y
1.8
Median 5Y
1.8
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Kakiyasu Honten Co 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
Kakiyasu Honten Co Ltd
TSE:2294
25.7B JPY 0.7 36.7 8.8 12.5
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
190B CHF 2.1 18.4 12.5 15.5
US
Mondelez International Inc
NASDAQ:MDLZ
70.4B USD 1.9 19.9 15.6 20.4
ZA
Tiger Brands Ltd
JSE:TBS
59.4B Zac 0 0 0 0
FR
Danone SA
PAR:BN
49.3B EUR 1.8 26.8 11.6 15.6
CN
Muyuan Foods Co Ltd
SZSE:002714
271.8B CNY 1.8 12.3 12.5 12.5
US
Hershey Co
NYSE:HSY
38B USD 3.3 28 16.9 21.1
ZA
Avi Ltd
JSE:AVI
36.4B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.4B CHF 4.7 41 23.9 32.6
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
221.7B CNY 7.9 32.4 29.5 29.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Kakiyasu Honten Co Ltd
TSE:2294
Average EV/EBITDA: 20 741.5
8.8
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.5
1%
12.5
US
Mondelez International Inc
NASDAQ:MDLZ
15.6
-2%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
FR
Danone SA
PAR:BN
11.6
5%
2.3
CN
Muyuan Foods Co Ltd
SZSE:002714
12.5
31%
0.4
US
Hershey Co
NYSE:HSY
16.9
-4%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
23.9
8%
3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.5
16%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Kakiyasu Honten Co Ltd
TSE:2294
Average EV/EBIT: 35 382.7
12.5
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
15.5
0%
N/A
US
Mondelez International Inc
NASDAQ:MDLZ
20.4
-3%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
FR
Danone SA
PAR:BN
15.6
6%
2.6
CN
Muyuan Foods Co Ltd
SZSE:002714
12.5
20%
0.6
US
Hershey Co
NYSE:HSY
21.1
-6%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
32.6
8%
4.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.5
11%
2.7