Hamee Corp
TSE:3134

Watchlist Manager
Hamee Corp Logo
Hamee Corp
TSE:3134
Watchlist
Price: 1 250 JPY 1.21% Market Closed
Market Cap: 20.4B JPY
Have any thoughts about
Hamee Corp?
Write Note

Relative Value

The Relative Value of one Hamee Corp stock under the Base Case scenario is 1 405.52 JPY. Compared to the current market price of 1 250 JPY, Hamee Corp is Undervalued by 11%.

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
1 405.52 JPY
Undervaluation 11%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
87
vs Industry
26
Median 3Y
1
Median 5Y
1.2
Industry
0.5
Forward
0.8
vs History
60
vs Industry
38
Median 3Y
13.3
Median 5Y
14.5
Industry
16.8
Forward
13.8
vs History
4
vs Industry
1
Median 3Y
21.6
Median 5Y
15.5
Industry
8.1
vs History
68
vs Industry
32
Median 3Y
20.8
Median 5Y
17.5
Industry
16.1
vs History
60
vs Industry
31
Median 3Y
1.8
Median 5Y
2
Industry
1.6
vs History
80
vs Industry
29
Median 3Y
0.9
Median 5Y
1
Industry
0.7
Forward
0.8
vs History
77
vs Industry
51
Median 3Y
1.5
Median 5Y
1.7
Industry
2.3
vs History
65
vs Industry
41
Median 3Y
5.9
Median 5Y
6.4
Industry
8.4
Forward
6.6
vs History
65
vs Industry
44
Median 3Y
8.3
Median 5Y
8.9
Industry
12.6
vs History
4
vs Industry
1
Median 3Y
19.4
Median 5Y
14
Industry
9.3
vs History
vs Industry
9
Median 3Y
43.5
Median 5Y
22.1
Industry
13.1
vs History
84
vs Industry
24
Median 3Y
1.5
Median 5Y
1.9
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Hamee Corp 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
Hamee Corp
TSE:3134
19.9B JPY 0.9 13.3 6 7.8
US
Amazon.com Inc
NASDAQ:AMZN
2.2T USD 3.4 33.6 17.1 30.3
ZA
Naspers Ltd
JSE:NPN
1T Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
316.3B USD 2.3 18.9 15.4 15.4
CN
PDD Holdings Inc
NASDAQ:PDD
161.6B USD 3 10.4 7.5 7.7
AR
Mercadolibre Inc
NASDAQ:MELI
125.2B USD 6 65.5 37.2 46
UY
MercadoLibre Inc
BMV:MELIN
2.4T MXN 5.9 64.4 36.6 45.1
NL
Prosus NV
AEX:PRX
108.5B EUR 20.5 15.4 3 025.9 3 025.9
CN
Meituan
HKEX:3690
873.7B HKD 2.4 22.6 16.5 20.5
US
DoorDash Inc
NASDAQ:DASH
86.2B USD 7.7 254.4 96.5 306.9
CN
JD.Com Inc
HKEX:9618
406.2B HKD 0.3 9.1 4.1 5
P/S Multiple
Revenue Growth P/S to Growth
JP
Hamee Corp
TSE:3134
Average P/S: 5.2
0.9
17%
0.1
US
Amazon.com Inc
NASDAQ:AMZN
3.4
10%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
12%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
2.3
8%
0.3
CN
PDD Holdings Inc
NASDAQ:PDD
3
18%
0.2
AR
Mercadolibre Inc
NASDAQ:MELI
6
24%
0.3
UY
MercadoLibre Inc
BMV:MELIN
5.9
24%
0.2
NL
Prosus NV
AEX:PRX
20.5
14%
1.5
CN
Meituan
HKEX:3690
2.4
16%
0.1
US
D
DoorDash Inc
NASDAQ:DASH
7.7
19%
0.4
CN
JD.Com Inc
HKEX:9618
0.3
7%
0
P/E Multiple
Earnings Growth PEG
JP
Hamee Corp
TSE:3134
Average P/E: 50.7
13.3
27%
0.5
US
Amazon.com Inc
NASDAQ:AMZN
33.6
19%
1.8
ZA
N
Naspers Ltd
JSE:NPN
Not Available
20%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
18.9
37%
0.5
CN
PDD Holdings Inc
NASDAQ:PDD
10.4
16%
0.6
AR
Mercadolibre Inc
NASDAQ:MELI
65.5
32%
2
UY
MercadoLibre Inc
BMV:MELIN
64.4
32%
2
NL
Prosus NV
AEX:PRX
15.4
18%
0.9
CN
Meituan
HKEX:3690
22.6
29%
0.8
US
D
DoorDash Inc
NASDAQ:DASH
254.4
170%
1.5
CN
JD.Com Inc
HKEX:9618
9.1
15%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Hamee Corp
TSE:3134
Average EV/EBITDA: 326.3
6
12%
0.5
US
Amazon.com Inc
NASDAQ:AMZN
17.1
26%
0.7
ZA
N
Naspers Ltd
JSE:NPN
Not Available
205%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
15.4
17%
0.9
CN
PDD Holdings Inc
NASDAQ:PDD
7.5
21%
0.4
AR
Mercadolibre Inc
NASDAQ:MELI
37.2
29%
1.3
UY
MercadoLibre Inc
BMV:MELIN
36.6
29%
1.3
NL
Prosus NV
AEX:PRX
3 025.9
N/A N/A
CN
Meituan
HKEX:3690
16.5
31%
0.5
US
D
DoorDash Inc
NASDAQ:DASH
96.5
97%
1
CN
JD.Com Inc
HKEX:9618
4.1
18%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Hamee Corp
TSE:3134
Average EV/EBIT: 351.1
7.8
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
30.3
21%
1.4
ZA
N
Naspers Ltd
JSE:NPN
Not Available N/A N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
15.4
21%
0.7
CN
PDD Holdings Inc
NASDAQ:PDD
7.7
27%
0.3
AR
Mercadolibre Inc
NASDAQ:MELI
46
32%
1.4
UY
MercadoLibre Inc
BMV:MELIN
45.1
32%
1.4
NL
Prosus NV
AEX:PRX
3 025.9
N/A N/A
CN
Meituan
HKEX:3690
20.5
34%
0.6
US
D
DoorDash Inc
NASDAQ:DASH
306.9
294%
1
CN
JD.Com Inc
HKEX:9618
5
15%
0.3