Lawson Inc
TSE:2651

Watchlist Manager
Lawson Inc Logo
Lawson Inc
TSE:2651
Watchlist
Price: 999 999.9999 JPY 9 580.54% Market Closed
Market Cap: 1T JPY

Relative Value

The Relative Value of one Lawson Inc stock under the Base Case scenario is hidden JPY. Compared to the current market price of 999 999.9999 JPY, Lawson Inc is hidden .

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.

Lawson Inc Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
28
Median 3Y
0
Median 5Y
0
Industry
0.6
Forward
0.9
vs History
0
vs Industry
25
Median 3Y
0.3
Median 5Y
0.3
Industry
17
Forward
19.4
vs History
0
vs Industry
56
Median 3Y
0
Median 5Y
0
Industry
8.6
vs History
0
vs Industry
3
Median 3Y
1.5
Median 5Y
0.3
Industry
17.3
vs History
0
vs Industry
18
Median 3Y
0
Median 5Y
0
Industry
1.7
vs History
0
vs Industry
22
Median 3Y
0.7
Median 5Y
0.3
Industry
0.7
Forward
1.3
vs History
0
vs Industry
37
Median 3Y
1.4
Median 5Y
0.6
Industry
2.3
vs History
0
vs Industry
56
Median 3Y
2.7
Median 5Y
1.3
Industry
8.5
Forward
5.2
vs History
0
vs Industry
26
Median 3Y
11.5
Median 5Y
4
Industry
13.2
Forward
18.7
vs History
0
vs Industry
53
Median 3Y
2.4
Median 5Y
1.1
Industry
10.1
vs History
0
vs Industry
47
Median 3Y
2.9
Median 5Y
1.2
Industry
14.4
vs History
0
vs Industry
47
Median 3Y
0.5
Median 5Y
0.3
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Lawson Inc 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
Lawson Inc
TSE:2651
1T JPY 0.9 19.5 4.7 15.6
ZA
Shoprite Holdings Ltd
JSE:SHP
150.5B Zac 0 0 0 0
CA
Loblaw Companies Ltd
TSX:L
74.8B CAD 1.2 30.2 12.5 20.5
CA
Alimentation Couche-Tard Inc
TSX:ATD
69.1B CAD 0.7 19.2 10.1 16.1
US
Kroger Co
NYSE:KR
41.6B USD 0.3 15.4 7.3 13.4
UK
Tesco PLC
LSE:TSCO
30.5B GBP 0.4 20 7.9 12.7
NL
Koninklijke Ahold Delhaize NV
AEX:AD
31.6B EUR 0.3 17 6.9 15.9
JP
Seven & i Holdings Co Ltd
TSE:3382
5.2T JPY 0.4 21.3 7.7 17.6
IN
Avenue Supermarts Ltd
NSE:DMART
2.6T INR 4 94.1 54.9 69
CA
George Weston Ltd
TSX:WN
37.2B CAD 0.6 25.1 7.2 10.6
ZA
Pick N Pay Stores Ltd
JSE:PIK
26.3B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Lawson Inc
TSE:2651
Average EV/EBITDA: 13.3
4.7
-5%
N/A
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
28%
N/A
CA
Loblaw Companies Ltd
TSX:L
12.5
7%
1.8
CA
Alimentation Couche-Tard Inc
TSX:ATD
10.1
7%
1.4
US
Kroger Co
NYSE:KR
7.3
7%
1
UK
Tesco PLC
LSE:TSCO
7.9
3%
2.6
NL
Koninklijke Ahold Delhaize NV
AEX:AD
6.9
6%
1.2
JP
Seven & i Holdings Co Ltd
TSE:3382
7.7
-2%
N/A
IN
Avenue Supermarts Ltd
NSE:DMART
54.9
20%
2.7
CA
George Weston Ltd
TSX:WN
7.2
6%
1.2
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
13%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Lawson Inc
TSE:2651
Average EV/EBIT: 21.3
15.6
-11%
N/A
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
11%
N/A
CA
Loblaw Companies Ltd
TSX:L
20.5
12%
1.7
CA
Alimentation Couche-Tard Inc
TSX:ATD
16.1
9%
1.8
US
Kroger Co
NYSE:KR
13.4
10%
1.3
UK
Tesco PLC
LSE:TSCO
12.7
3%
4.2
NL
Koninklijke Ahold Delhaize NV
AEX:AD
15.9
13%
1.2
JP
Seven & i Holdings Co Ltd
TSE:3382
17.6
-4%
N/A
IN
Avenue Supermarts Ltd
NSE:DMART
69
20%
3.4
CA
George Weston Ltd
TSX:WN
10.6
14%
0.8
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
32%
N/A