Cosmos Pharmaceutical Corp
TSE:3349

Watchlist Manager
Cosmos Pharmaceutical Corp Logo
Cosmos Pharmaceutical Corp
TSE:3349
Watchlist
Price: 7 728 JPY 4.24%
Market Cap: 618.2B JPY

Relative Value

The Relative Value of one Cosmos Pharmaceutical Corp stock under the Base Case scenario is 7 910.14 JPY. Compared to the current market price of 7 728 JPY, Cosmos Pharmaceutical Corp is Undervalued by 2%.

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
7 910.14 JPY
Undervaluation 2%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
17
vs Industry
40
Median 3Y
0.6
Median 5Y
0.5
Industry
0.6
Forward
0.6
vs History
33
vs Industry
22
Median 3Y
20.6
Median 5Y
13.6
Industry
17
Forward
18.4
vs History
17
vs Industry
26
Median 3Y
10.3
Median 5Y
9.3
Industry
8.6
vs History
17
vs Industry
12
Median 3Y
41.1
Median 5Y
18.6
Industry
17.3
vs History
30
vs Industry
25
Median 3Y
2.3
Median 5Y
2
Industry
1.7
vs History
19
vs Industry
46
Median 3Y
0.5
Median 5Y
0.4
Industry
0.7
Forward
0.6
vs History
25
vs Industry
33
Median 3Y
2.7
Median 5Y
2
Industry
2.3
vs History
30
vs Industry
28
Median 3Y
9.5
Median 5Y
6.6
Industry
8.5
Forward
8.9
vs History
33
vs Industry
25
Median 3Y
15.2
Median 5Y
9.7
Industry
13.2
Forward
13.2
vs History
12
vs Industry
30
Median 3Y
9.9
Median 5Y
8.5
Industry
10.1
vs History
vs Industry
2
Median 3Y
-58.2
Median 5Y
-18.7
Industry
14.4
vs History
31
vs Industry
19
Median 3Y
2
Median 5Y
1.9
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Cosmos Pharmaceutical 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
Cosmos Pharmaceutical Corp
TSE:3349
612.5B JPY 0.6 19.9 9.6 14.8
ZA
Clicks Group Ltd
JSE:CLS
82.2B Zac 0 0 0 0
ZA
Dis-Chem Pharmacies Ltd
JSE:DCP
30.3B Zac 0 0 0 0
US
Walgreens Boots Alliance Inc
NASDAQ:WBA
10.4B USD 0.1 -1.6 3 5.1
BR
Raia Drogasil SA
BOVESPA:RADL3
40.5B BRL 1 33.1 10.8 19.8
JP
MatsukiyoCocokara & Co
TSE:3088
1.1T JPY 1.1 20.5 9.7 12.2
SA
Al Nahdi Medical Company SCJSC
SAU:4164
16.8B SAR 1.7 20.7 10.4 19.2
JP
Tsuruha Holdings Inc
TSE:3391
692.2B JPY 0.6 24.2 8 11.9
JP
Sugi Holdings Co Ltd
TSE:7649
661.8B JPY 0.7 16 9 12.9
JP
Welcia Holdings Co Ltd
TSE:3141
657.7B JPY 0.5 34.3 9.1 15.3
CN
Yifeng Pharmacy Chain Co Ltd
SSE:603939
27.8B CNY 1.2 16.9 13.2 13.2