Shikibo Ltd
TSE:3109

Watchlist Manager
Shikibo Ltd Logo
Shikibo Ltd
TSE:3109
Watchlist
Price: 1 080 JPY 1.69% Market Closed
Market Cap: ¥13.6B

Relative Value

The Relative Value of one Shikibo Ltd stock under the Base Case scenario is 1 929.82 JPY. Compared to the current market price of 1 080 JPY, Shikibo Ltd is Undervalued by 44%.

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
1 929.82 JPY
Undervaluation 44%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Shikibo 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
Shikibo Ltd
TSE:3109
13.7B JPY 0.3 14.4 6.5 16.5
IN
Super Sales India Ltd
BSE:512527
12.7T INR 3 023.9 743 320.9 45 811.4 416 828.9
HK
Cecep Costin New Materials Group Ltd
HKEX:2228
48.4B HKD 63.6 -220.2 -102.2 -102.2
CN
Shijiazhuang ChangShan BeiMing Technology Co Ltd
SZSE:000158
32.5B CNY 3.6 -70.2 -161.6 -161.6
TW
Eclat Textile Co Ltd
TWSE:1476
109.3B TWD 2.9 19.5 12.9 14.4
CN
Hmt Xiamen New Technical Materials Co Ltd
SSE:603306
24B CNY 9.8 94.6 76.9 76.9
IN
Spentex Industries Ltd
NSE:SPENTEX
291.1B INR 77.2 -72 690.1 -5 606 -3 346.1
IN
Sumeet Industries Ltd
NSE:SUMEETINDS
260B INR 26.4 139.2 -321.4 -255.8
CN
Weiqiao Textile Co Ltd
HKEX:2698
20.4B HKD 1.1 -12.7 -7.2 -7.2
UK
Coats Group PLC
LSE:COA
1.7B GBP 1.5 28.6 11.5 14.6
TW
Ruentex Industries Ltd
TWSE:2915
54.3B TWD 19.6 6.1 157 217.4
P/E Multiple
Earnings Growth PEG
JP
Shikibo Ltd
TSE:3109
Average P/E: 106 231.9
14.4
N/A N/A
IN
Super Sales India Ltd
BSE:512527
743 320.9
N/A N/A
HK
C
Cecep Costin New Materials Group Ltd
HKEX:2228
Negative Multiple: -220.2 N/A N/A
CN
S
Shijiazhuang ChangShan BeiMing Technology Co Ltd
SZSE:000158
Negative Multiple: -70.2 N/A N/A
TW
Eclat Textile Co Ltd
TWSE:1476
19.5
4%
4.9
CN
H
Hmt Xiamen New Technical Materials Co Ltd
SSE:603306
94.6
32%
3
IN
S
Spentex Industries Ltd
NSE:SPENTEX
Negative Multiple: -72 690.1 N/A N/A
IN
Sumeet Industries Ltd
NSE:SUMEETINDS
139.2
N/A N/A
CN
W
Weiqiao Textile Co Ltd
HKEX:2698
Negative Multiple: -12.7 N/A N/A
UK
Coats Group PLC
LSE:COA
28.6
42%
0.7
TW
Ruentex Industries Ltd
TWSE:2915
6.1
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Shikibo Ltd
TSE:3109
Average EV/EBITDA: 7 679.4
6.5
N/A N/A
IN
Super Sales India Ltd
BSE:512527
45 811.4
N/A N/A
HK
C
Cecep Costin New Materials Group Ltd
HKEX:2228
Negative Multiple: -102.2 N/A N/A
CN
S
Shijiazhuang ChangShan BeiMing Technology Co Ltd
SZSE:000158
Negative Multiple: -161.6 N/A N/A
TW
Eclat Textile Co Ltd
TWSE:1476
12.9
6%
2.2
CN
H
Hmt Xiamen New Technical Materials Co Ltd
SSE:603306
76.9
N/A N/A
IN
S
Spentex Industries Ltd
NSE:SPENTEX
Negative Multiple: -5 606 N/A N/A
IN
Sumeet Industries Ltd
NSE:SUMEETINDS
Negative Multiple: -321.4 N/A N/A
CN
W
Weiqiao Textile Co Ltd
HKEX:2698
Negative Multiple: -7.2 N/A N/A
UK
Coats Group PLC
LSE:COA
11.5
13%
0.9
TW
Ruentex Industries Ltd
TWSE:2915
157
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Shikibo Ltd
TSE:3109
Average EV/EBIT: 69 528.1
16.5
N/A N/A
IN
Super Sales India Ltd
BSE:512527
416 828.9
N/A N/A
HK
C
Cecep Costin New Materials Group Ltd
HKEX:2228
Negative Multiple: -102.2 N/A N/A
CN
S
Shijiazhuang ChangShan BeiMing Technology Co Ltd
SZSE:000158
Negative Multiple: -161.6 N/A N/A
TW
Eclat Textile Co Ltd
TWSE:1476
14.4
6%
2.4
CN
H
Hmt Xiamen New Technical Materials Co Ltd
SSE:603306
76.9
N/A N/A
IN
S
Spentex Industries Ltd
NSE:SPENTEX
Negative Multiple: -3 346.1 N/A N/A
IN
Sumeet Industries Ltd
NSE:SUMEETINDS
Negative Multiple: -255.8 N/A N/A
CN
W
Weiqiao Textile Co Ltd
HKEX:2698
Negative Multiple: -7.2 N/A N/A
UK
Coats Group PLC
LSE:COA
14.6
17%
0.9
TW
Ruentex Industries Ltd
TWSE:2915
217.4
N/A N/A