No.1 Co Ltd
TSE:3562

Watchlist Manager
No.1 Co Ltd Logo
No.1 Co Ltd
TSE:3562
Watchlist
Price: 1 838 JPY 0.44% Market Closed
Market Cap: ¥12.9B

Relative Value

The Relative Value of one No.1 Co Ltd stock under the Base Case scenario is hidden JPY. Compared to the current market price of 1 838 JPY, No.1 Co Ltd is hidden .

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.

No.1 Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
No.1 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
No.1 Co Ltd
TSE:3562
12B JPY 0.7 23.5 8.9 12.3
US
MSA Safety Inc
NYSE:MSA
7.3B USD 3.8 25.5 16.4 19.3
CN
Shanghai M&G Stationery Inc
SSE:603899
24.8B CNY 1 18.7 12.9 12.9
US
HNI Corp
NYSE:HNI
3.6B USD 1.4 25.2 11.7 17.1
FR
Societe BIC SA
PAR:BB
2.2B EUR 0.8 9 3.9 5.5
JP
Kokuyo Co Ltd
TSE:7984
404.3B JPY 1.1 18.3 8.8 11.5
US
Interface Inc
NASDAQ:TILE
2B USD 1.4 17.1 10.1 12.8
US
Steelcase Inc
NYSE:SCS
1.9B USD 0.6 20.1 8.9 13.4
US
Pitney Bowes Inc
NYSE:PBI
1.7B USD 0.9 22 9.7 14.1
JP
Okamura Corp
TSE:7994
227.9B JPY 0.7 10.6 7.2 9.4
US
MillerKnoll Inc
NASDAQ:MLKN
1.5B USD 0.4 -56.3 7.9 11.6
P/E Multiple
Earnings Growth PEG
JP
No.1 Co Ltd
TSE:3562
Average P/E: 19
23.5
N/A N/A
US
MSA Safety Inc
NYSE:MSA
25.5
9%
2.8
CN
Shanghai M&G Stationery Inc
SSE:603899
18.7
7%
2.7
US
HNI Corp
NYSE:HNI
25.2
18%
1.4
FR
Societe BIC SA
PAR:BB
9
3%
3
JP
Kokuyo Co Ltd
TSE:7984
18.3
4%
4.6
US
Interface Inc
NASDAQ:TILE
17.1
16%
1.1
US
Steelcase Inc
NYSE:SCS
20.1
8%
2.5
US
Pitney Bowes Inc
NYSE:PBI
22
N/A N/A
JP
Okamura Corp
TSE:7994
10.6
3%
3.5
US
M
MillerKnoll Inc
NASDAQ:MLKN
Negative Multiple: -56.3 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
No.1 Co Ltd
TSE:3562
Average EV/EBITDA: 9.7
8.9
N/A N/A
US
MSA Safety Inc
NYSE:MSA
16.4
5%
3.3
CN
Shanghai M&G Stationery Inc
SSE:603899
12.9
15%
0.9
US
HNI Corp
NYSE:HNI
11.7
33%
0.4
FR
Societe BIC SA
PAR:BB
3.9
0%
N/A
JP
Kokuyo Co Ltd
TSE:7984
8.8
11%
0.8
US
Interface Inc
NASDAQ:TILE
10.1
12%
0.8
US
Steelcase Inc
NYSE:SCS
8.9
7%
1.3
US
Pitney Bowes Inc
NYSE:PBI
9.7
31%
0.3
JP
Okamura Corp
TSE:7994
7.2
10%
0.7
US
M
MillerKnoll Inc
NASDAQ:MLKN
7.9
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
No.1 Co Ltd
TSE:3562
Average EV/EBIT: 12.7
12.3
N/A N/A
US
MSA Safety Inc
NYSE:MSA
19.3
6%
3.2
CN
Shanghai M&G Stationery Inc
SSE:603899
12.9
7%
1.8
US
HNI Corp
NYSE:HNI
17.1
38%
0.4
FR
Societe BIC SA
PAR:BB
5.5
-1%
N/A
JP
Kokuyo Co Ltd
TSE:7984
11.5
N/A N/A
US
Interface Inc
NASDAQ:TILE
12.8
16%
0.8
US
Steelcase Inc
NYSE:SCS
13.4
9%
1.5
US
Pitney Bowes Inc
NYSE:PBI
14.1
46%
0.3
JP
Okamura Corp
TSE:7994
9.4
N/A N/A
US
M
MillerKnoll Inc
NASDAQ:MLKN
11.6
N/A N/A