No.1 Co Ltd
TSE:3562

Watchlist Manager
No.1 Co Ltd Logo
No.1 Co Ltd
TSE:3562
Watchlist
Price: 1 845 JPY 0.54% Market Closed
Market Cap: ¥13B

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 1 845 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
12.1B JPY 0.7 23.6 8.9 12.4
US
MSA Safety Inc
NYSE:MSA
7B USD 3.7 24.8 16 18.8
CN
Shanghai M&G Stationery Inc
SSE:603899
25.9B CNY 1.1 19.6 13.6 13.6
US
HNI Corp
NYSE:HNI
3.4B USD 1.3 23.7 11.1 16.1
FR
Societe BIC SA
PAR:BB
2.2B EUR 0.8 9 3.9 5.6
JP
Kokuyo Co Ltd
TSE:7984
395.4B JPY 1.1 17.9 8.5 11.2
US
Interface Inc
NASDAQ:TILE
1.8B USD 1.3 16 9.5 12
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 20.9 9.5 13.8
JP
Okamura Corp
TSE:7994
224.6B JPY 0.7 10.5 7.1 9.3
US
MillerKnoll Inc
NASDAQ:MLKN
1.3B USD 0.4 -52.3 7.6 11.1
P/E Multiple
Earnings Growth PEG
JP
No.1 Co Ltd
TSE:3562
Average P/E: 18.6
23.6
N/A N/A
US
MSA Safety Inc
NYSE:MSA
24.8
9%
2.8
CN
Shanghai M&G Stationery Inc
SSE:603899
19.6
7%
2.8
US
HNI Corp
NYSE:HNI
23.7
18%
1.3
FR
Societe BIC SA
PAR:BB
9
3%
3
JP
Kokuyo Co Ltd
TSE:7984
17.9
4%
4.5
US
Interface Inc
NASDAQ:TILE
16
16%
1
US
Steelcase Inc
NYSE:SCS
20.1
8%
2.5
US
Pitney Bowes Inc
NYSE:PBI
20.9
N/A N/A
JP
Okamura Corp
TSE:7994
10.5
3%
3.5
US
M
MillerKnoll Inc
NASDAQ:MLKN
Negative Multiple: -52.3 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
No.1 Co Ltd
TSE:3562
Average EV/EBITDA: 9.5
8.9
N/A N/A
US
MSA Safety Inc
NYSE:MSA
16
5%
3.2
CN
Shanghai M&G Stationery Inc
SSE:603899
13.6
15%
0.9
US
HNI Corp
NYSE:HNI
11.1
33%
0.3
FR
Societe BIC SA
PAR:BB
3.9
0%
N/A
JP
Kokuyo Co Ltd
TSE:7984
8.5
11%
0.8
US
Interface Inc
NASDAQ:TILE
9.5
12%
0.8
US
Steelcase Inc
NYSE:SCS
8.9
7%
1.3
US
Pitney Bowes Inc
NYSE:PBI
9.5
31%
0.3
JP
Okamura Corp
TSE:7994
7.1
10%
0.7
US
M
MillerKnoll Inc
NASDAQ:MLKN
7.6
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
No.1 Co Ltd
TSE:3562
Average EV/EBIT: 12.5
12.4
N/A N/A
US
MSA Safety Inc
NYSE:MSA
18.8
6%
3.1
CN
Shanghai M&G Stationery Inc
SSE:603899
13.6
7%
1.9
US
HNI Corp
NYSE:HNI
16.1
38%
0.4
FR
Societe BIC SA
PAR:BB
5.6
-1%
N/A
JP
Kokuyo Co Ltd
TSE:7984
11.2
N/A N/A
US
Interface Inc
NASDAQ:TILE
12
16%
0.8
US
Steelcase Inc
NYSE:SCS
13.4
9%
1.5
US
Pitney Bowes Inc
NYSE:PBI
13.8
46%
0.3
JP
Okamura Corp
TSE:7994
9.3
N/A N/A
US
M
MillerKnoll Inc
NASDAQ:MLKN
11.1
N/A N/A