First Time Loading...

No.1 Co Ltd
TSE:3562

Watchlist Manager
No.1 Co Ltd Logo
No.1 Co Ltd
TSE:3562
Watchlist
Price: 1 002 JPY 0.6% Market Closed
Updated: May 17, 2024
Section:
 

Relative Value

The Relative Value of one No.1 Co Ltd stock under the Base Case scenario is 1 289.28 JPY. Compared to the current market price of 1 002 JPY, No.1 Co Ltd is Undervalued by 22%.

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
1 289.28 JPY
Undervaluation 22%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.5
P/S
P/S
Price to Sales
0.5
vs History
52
vs Industry
70
Median 3Y
0.5
Median 5Y
0.5
Industry
1.2
Forward
0.5
More Details
7.3
P/E
P/E
Price to Earnings
7.3
vs History
87
vs Industry
55
Median 3Y
9.2
Median 5Y
10.8
Industry
17.1
Forward
8.6
More Details
11.4
P/OCF
P/OCF
Price to OCF
11.4
vs History
39
vs Industry
30
Median 3Y
10.4
Median 5Y
11.1
Industry
9.9
More Details
10
P/FCFE
P/FCFE
Price to FCFE
10
vs History
46
vs Industry
37
Median 3Y
12.7
Median 5Y
9.5
Industry
17.4
More Details
1.7
P/B
P/B
Price to Book Value
1.7
vs History
76
vs Industry
39
Median 3Y
2.2
Median 5Y
2.2
Industry
1.6
More Details
0.4
EV/S
EV/S
Enterprise Value to Sales
0.4
vs History
60
vs Industry
74
Median 3Y
0.5
Median 5Y
0.4
Industry
1.4
Forward
0.4
More Details
0.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
0.9
vs History
66
vs Industry
79
Median 3Y
1
Median 5Y
1
Industry
4.3
More Details
3.4
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
3.4
vs History
80
vs Industry
58
Median 3Y
4.5
Median 5Y
4.7
Industry
8.9
More Details
4.5
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
4.5
vs History
76
vs Industry
57
Median 3Y
5.8
Median 5Y
6
Industry
12.5
More Details
9.7
EV/OCF
EV/OCF
Enterprise Value to OCF
9.7
vs History
52
vs Industry
35
Median 3Y
9.5
Median 5Y
9.8
Industry
10.5
More Details
14.6
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
14.6
vs History
46
vs Industry
28
Median 3Y
13.5
Median 5Y
14.4
Industry
14.3
More Details
1.2
EV/IC
EV/IC
Enterprise Value to IC
1.2
vs History
74
vs Industry
39
Median 3Y
1.5
Median 5Y
1.5
Industry
1.1
More Details

Multiples Across Competitors

Competitors Multiples
No.1 Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
No.1 Co Ltd
TSE:3562
6.4B JPY 0.5 7.3 3.4 4.5
US
MSA Safety Inc
NYSE:MSA
7.5B USD 4.2 28 17.2 19.8
CN
Shanghai M&G Stationery Inc
SSE:603899
36.5B CNY 1.5 23.2 16.5 16.5
FR
Societe BIC SA
PAR:BB
2.8B EUR 0.8 8.7 4.3 5.5
US
HNI Corp
NYSE:HNI
2.2B USD 0.9 33.1 8.8 13.5
US
MillerKnoll Inc
NASDAQ:MLKN
2B USD 0.6 28.5 8.9 15.7
JP
Kokuyo Co Ltd
TSE:7984
299.9B JPY 0.9 12.8 5.7 7.6
US
Steelcase Inc
NYSE:SCS
1.6B USD 0.5 19.3 7.6 12.1
JP
Okamura Corp
TSE:7994
214.4B JPY 0.7 10.6 6.2 7.9
JP
Pilot Corp
TSE:7846
167.7B JPY 1.4 13.2 6 7.6
CN
Henglin Home Furnishings Co Ltd
SSE:603661
7B CNY 0.8 24.4 26.1 26.1

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 138,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.