Willplus Holdings Corp
TSE:3538
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/IC
Enterprise Value to Invested Capital (EV/IC) ratio compares a company`s total enterprise value to the capital invested in its business. It shows how efficiently the company`s market value reflects the funds used to generate returns.
Enterprise Value to Invested Capital (EV/IC) ratio compares a company`s total enterprise value to the capital invested in its business. It shows how efficiently the company`s market value reflects the funds used to generate returns.
Valuation Scenarios
If EV/IC returns to its 3-Year Average (0.7), the stock would be worth ¥1 107.82 (12% upside from current price).
| Scenario | EV/IC Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 0.6 | ¥989 |
0%
|
| 3-Year Average | 0.7 | ¥1 107.82 |
+12%
|
| 5-Year Average | 0.7 | ¥1 152.52 |
+17%
|
| Industry Average | 1 | ¥1 507.13 |
+52%
|
| Country Average | 1 | ¥1 500.36 |
+52%
|
Forward EV/IC
Today’s price vs future invested capital
Peer Comparison
| Market Cap | EV/IC | P/E | ||||
|---|---|---|---|---|---|---|
| JP |
|
Willplus Holdings Corp
TSE:3538
|
10.2B JPY | 0.6 | 6.9 | |
| US |
|
Carvana Co
NYSE:CVNA
|
83.5B USD | 8.6 | 59.4 | |
| US |
|
O'Reilly Automotive Inc
NASDAQ:ORLY
|
81.4B USD | 9.4 | 32.1 | |
| US |
|
Autozone Inc
NYSE:AZO
|
59.4B USD | 5.7 | 24.3 | |
| ZA |
M
|
Motus Holdings Ltd
JSE:MTH
|
19.5B ZAR | 0.6 | 7.3 | |
| US |
|
Penske Automotive Group Inc
NYSE:PAG
|
11.2B USD | 1 | 11.9 | |
| US |
|
Murphy Usa Inc
NYSE:MUSA
|
11.1B USD | 3.9 | 23.5 | |
| TW |
|
Hotai Motor Co Ltd
TWSE:2207
|
265.5B TWD | 1.1 | 14 | |
| BR |
|
Vibra Energia SA
BOVESPA:VBBR3
|
37.1B BRL | 1.1 | 18.9 | |
| US |
|
AutoNation Inc
NYSE:AN
|
7.4B USD | 1.2 | 11.5 | |
| US |
|
Lithia Motors Inc
NYSE:LAD
|
6.8B USD | 0.9 | 8.3 |
Market Distribution
| Min | 0 |
| 30th Percentile | 0.7 |
| Median | 1 |
| 70th Percentile | 1.5 |
| Max | 23 050 349 |
Other Multiples
Willplus Holdings Corp
Glance View
WILLPLUS Holdings Corp. is engaged in the management of its group of companies which provides the distribution of new and used cars, as well as the vehicle maintenance and general insurance agency business. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 527 full-time employees. The company went IPO on 2016-03-24. The Imported Vehicle Sales-related segment is engaged in the sale of new cars purchased from each importer, the sale of high-year-low-running used cars of each brand, the sale of other brands used cars in auto auction, the provision of vehicle maintenance services such as maintenance, repair and inspection services, as well as the sale of compulsory automobile liability insurances and optional insurances, and the sale of new cars from importers.
