Shirohato Co Ltd
TSE:3192

Watchlist Manager
Shirohato Co Ltd Logo
Shirohato Co Ltd
TSE:3192
Watchlist
Price: 301 JPY 4.51% Market Closed
Market Cap: 2B JPY

Relative Value

3192 doesn't have a meaningful market cap.

The Relative Value of one Shirohato Co Ltd stock under the Base Case scenario is 398.16 JPY. Compared to the current market price of 301 JPY, Shirohato Co Ltd is Undervalued by 24%.

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
398.16 JPY
Undervaluation 24%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
62
Median 3Y
0.3
Median 5Y
0.3
Industry
0.6
vs History
20
vs Industry
16
Median 3Y
-11.9
Median 5Y
-8.6
Industry
17.1
vs History
22
vs Industry
6
Median 3Y
5.3
Median 5Y
2.3
Industry
8.5
vs History
vs Industry
Median 3Y
-3.4
Median 5Y
-3.4
Industry
17.6
vs History
96
vs Industry
61
Median 3Y
0.9
Median 5Y
0.8
Industry
1.7
vs History
93
vs Industry
38
Median 3Y
0.7
Median 5Y
0.7
Industry
0.7
vs History
93
vs Industry
46
Median 3Y
1.9
Median 5Y
2
Industry
2.3
vs History
55
vs Industry
10
Median 3Y
22
Median 5Y
22
Industry
8.5
vs History
vs Industry
0
Median 3Y
-108.1
Median 5Y
-38.7
Industry
13.1
vs History
22
vs Industry
3
Median 3Y
9.8
Median 5Y
6.1
Industry
10
vs History
22
vs Industry
Median 3Y
-23.3
Median 5Y
-2.5
Industry
14.2
vs History
92
vs Industry
50
Median 3Y
0.9
Median 5Y
0.8
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Shirohato 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
Shirohato Co Ltd
TSE:3192
2B JPY 0.3 3.8 22.7 -113.4
US
Amazon.com Inc
NASDAQ:AMZN
2.6T USD 3.8 34.1 18.5 33.5
ZA
Naspers Ltd
JSE:NPN
888.4B Zac 0 0 0 0
CN
Alibaba Group Holding Ltd
NYSE:BABA
352.2B USD 2.4 19.6 20.2 20.2
CN
PDD Holdings Inc
NASDAQ:PDD
171.6B USD 2.9 11.8 8.4 8.4
NL
Prosus NV
AEX:PRX
130.1B EUR 22.3 11.3 628.8 628.8
UY
MercadoLibre Inc
BMV:MELIN
2T MXN 4.2 53.3 27.9 34.4
AR
Mercadolibre Inc
NASDAQ:MELI
108.6B USD 4.1 52.3 27.4 33.7
US
DoorDash Inc
NASDAQ:DASH
97.7B USD 7.7 112.8 73 138.3
CN
Meituan
HKEX:3690
638.6B HKD 1.6 -287.9 -179.8 -179.8
CN
JD.Com Inc
HKEX:9618
362.5B HKD 0.2 10.1 10.6 10.6
P/S Multiple
Revenue Growth P/S to Growth
JP
Shirohato Co Ltd
TSE:3192
Average P/S: 5
0.3
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
3.8
12%
0.3
ZA
N
Naspers Ltd
JSE:NPN
Not Available
22%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
2.4
9%
0.3
CN
PDD Holdings Inc
NASDAQ:PDD
2.9
13%
0.2
NL
Prosus NV
AEX:PRX
22.3
27%
0.8
UY
MercadoLibre Inc
BMV:MELIN
4.2
30%
0.1
AR
Mercadolibre Inc
NASDAQ:MELI
4.1
30%
0.1
US
D
DoorDash Inc
NASDAQ:DASH
7.7
27%
0.3
CN
Meituan
HKEX:3690
1.6
13%
0.1
CN
JD.Com Inc
HKEX:9618
0.2
9%
0
P/E Multiple
Earnings Growth PEG
JP
Shirohato Co Ltd
TSE:3192
Average P/E: 34.3
3.8
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
34.1
22%
1.5
ZA
N
Naspers Ltd
JSE:NPN
Not Available
2%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
19.6
17%
1.2
CN
PDD Holdings Inc
NASDAQ:PDD
11.8
10%
1.2
NL
Prosus NV
AEX:PRX
11.3
3%
3.8
UY
MercadoLibre Inc
BMV:MELIN
53.3
32%
1.7
AR
Mercadolibre Inc
NASDAQ:MELI
52.3
32%
1.6
US
D
DoorDash Inc
NASDAQ:DASH
112.8
162%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -287.9
2%
N/A
CN
JD.Com Inc
HKEX:9618
10.1
10%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Shirohato Co Ltd
TSE:3192
Average EV/EBITDA: 93.1
22.7
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
18.5
28%
0.7
ZA
N
Naspers Ltd
JSE:NPN
Not Available
64%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
20.2
13%
1.6
CN
PDD Holdings Inc
NASDAQ:PDD
8.4
13%
0.6
NL
Prosus NV
AEX:PRX
628.8
75%
8.4
UY
MercadoLibre Inc
BMV:MELIN
27.9
31%
0.9
AR
Mercadolibre Inc
NASDAQ:MELI
27.4
31%
0.9
US
D
DoorDash Inc
NASDAQ:DASH
73
101%
0.7
CN
Meituan
HKEX:3690
Negative Multiple: -179.8
5%
N/A
CN
JD.Com Inc
HKEX:9618
10.6
7%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Shirohato Co Ltd
TSE:3192
Average EV/EBIT: 113.5
Negative Multiple: -113.4
N/A N/A
US
Amazon.com Inc
NASDAQ:AMZN
33.5
23%
1.5
ZA
N
Naspers Ltd
JSE:NPN
Not Available
111%
N/A
CN
Alibaba Group Holding Ltd
NYSE:BABA
20.2
14%
1.4
CN
PDD Holdings Inc
NASDAQ:PDD
8.4
13%
0.6
NL
Prosus NV
AEX:PRX
628.8
97%
6.5
UY
MercadoLibre Inc
BMV:MELIN
34.4
31%
1.1
AR
Mercadolibre Inc
NASDAQ:MELI
33.7
31%
1.1
US
D
DoorDash Inc
NASDAQ:DASH
138.3
281%
0.5
CN
Meituan
HKEX:3690
Negative Multiple: -179.8
1%
N/A
CN
JD.Com Inc
HKEX:9618
10.6
4%
2.7