H

Hokuetsu Corp
TSE:3865

Watchlist Manager
Hokuetsu Corp
TSE:3865
Watchlist
Price: 936 JPY 2.3% Market Closed
Market Cap: 157.4B JPY

Relative Value

The Relative Value of one Hokuetsu Corp stock under the Base Case scenario is 1 243.98 JPY. Compared to the current market price of 936 JPY, Hokuetsu Corp is Undervalued by 25%.

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
1 243.98 JPY
Undervaluation 25%
Relative Value
Price
H
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
41
vs Industry
47
Median 3Y
0.6
Median 5Y
0.5
Industry
0.8
Forward
0.5
vs History
46
vs Industry
25
Median 3Y
17.9
Median 5Y
13
Industry
16.4
Forward
23.3
vs History
47
vs Industry
39
Median 3Y
9.2
Median 5Y
7
Industry
8.1
vs History
vs Industry
10
Median 3Y
23.5
Median 5Y
1.7
Industry
15.7
vs History
58
vs Industry
48
Median 3Y
0.7
Median 5Y
0.6
Industry
1
vs History
58
vs Industry
50
Median 3Y
0.8
Median 5Y
0.7
Industry
1.2
Forward
0.7
vs History
63
vs Industry
49
Median 3Y
3.5
Median 5Y
3.3
Industry
5.4
vs History
42
vs Industry
40
Median 3Y
7.8
Median 5Y
7.4
Industry
10
Forward
9.3
vs History
34
vs Industry
38
Median 3Y
14.1
Median 5Y
13.7
Industry
17.3
vs History
39
vs Industry
43
Median 3Y
11.7
Median 5Y
8.5
Industry
10.9
vs History
11
vs Industry
24
Median 3Y
16.8
Median 5Y
16.8
Industry
13.9
vs History
57
vs Industry
44
Median 3Y
0.6
Median 5Y
0.6
Industry
0.8

Multiples Across Competitors

Competitors Multiples
Hokuetsu 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
Hokuetsu Corp
TSE:3865
157.5B JPY 0.5 13.5 7.6 15.6
FI
UPM-Kymmene Oyj
OMXH:UPM
13.1B EUR 1.3 105.6 9.2 25.4
ZA
Sappi Ltd
JSE:SAP
13.5B Zac 0 0 0 0
BR
Suzano SA
BOVESPA:SUZB3
62.3B BRL 1.2 8 5.8 10.4
FI
Stora Enso Oyj
OMXH:STERV
8.5B EUR 0.9 -1 694.7 -40 -40
CN
Shandong Sun Paper Co Ltd
SZSE:002078
44.4B CNY 1.1 14.1 14.1 14.1
SE
Holmen AB
STO:HOLM B
53.8B SEK 2.4 18.8 15.5 25.4
JP
Oji Holdings Corp
TSE:3861
907.2B JPY 0.5 27.6 10.6 32.5
UK
Mondi PLC
LSE:MNDI
4B GBP 0.6 24.6 193.7 350.5
CL
Empresas CMPC SA
SGO:CMPC
3.6T CLP 0.5 13.9 28.8 28.8
HK
Nine Dragons Paper (Holdings) Ltd
HKEX:2689
29.3B HKD 0.4 14.9 21.4 21.4
P/E Multiple
Earnings Growth PEG
JP
H
Hokuetsu Corp
TSE:3865
Average P/E: 26.8
13.5
-4%
N/A
FI
UPM-Kymmene Oyj
OMXH:UPM
105.6
41%
2.6
ZA
S
Sappi Ltd
JSE:SAP
Not Available
-59%
N/A
BR
Suzano SA
BOVESPA:SUZB3
8
N/A N/A
FI
S
Stora Enso Oyj
OMXH:STERV
Negative Multiple: -1 694.7 N/A N/A
CN
Shandong Sun Paper Co Ltd
SZSE:002078
14.1
12%
1.2
SE
Holmen AB
STO:HOLM B
18.8
2%
9.4
JP
Oji Holdings Corp
TSE:3861
27.6
22%
1.3
UK
Mondi PLC
LSE:MNDI
24.6
29%
0.8
CL
E
Empresas CMPC SA
SGO:CMPC
13.9
-8%
N/A
HK
Nine Dragons Paper (Holdings) Ltd
HKEX:2689
14.9
29%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
H
Hokuetsu Corp
TSE:3865
Average EV/EBITDA: 34.1
7.6
-3%
N/A
FI
UPM-Kymmene Oyj
OMXH:UPM
9.2
-2%
N/A
ZA
S
Sappi Ltd
JSE:SAP
Not Available
7%
N/A
BR
Suzano SA
BOVESPA:SUZB3
5.8
7%
0.8
FI
S
Stora Enso Oyj
OMXH:STERV
Negative Multiple: -40
0%
N/A
CN
Shandong Sun Paper Co Ltd
SZSE:002078
14.1
26%
0.5
SE
Holmen AB
STO:HOLM B
15.5
8%
1.9
JP
Oji Holdings Corp
TSE:3861
10.6
5%
2.1
UK
Mondi PLC
LSE:MNDI
193.7
7%
27.7
CL
E
Empresas CMPC SA
SGO:CMPC
28.8
43%
0.7
HK
Nine Dragons Paper (Holdings) Ltd
HKEX:2689
21.4
41%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
H
Hokuetsu Corp
TSE:3865
Average EV/EBIT: 58.2
15.6
N/A N/A
FI
UPM-Kymmene Oyj
OMXH:UPM
25.4
12%
2.1
ZA
S
Sappi Ltd
JSE:SAP
Not Available
23%
N/A
BR
Suzano SA
BOVESPA:SUZB3
10.4
3%
3.5
FI
S
Stora Enso Oyj
OMXH:STERV
Negative Multiple: -40
39%
N/A
CN
Shandong Sun Paper Co Ltd
SZSE:002078
14.1
4%
3.5
SE
Holmen AB
STO:HOLM B
25.4
11%
2.3
JP
Oji Holdings Corp
TSE:3861
32.5
N/A N/A
UK
Mondi PLC
LSE:MNDI
350.5
10%
35.1
CL
E
Empresas CMPC SA
SGO:CMPC
28.8
9%
3.2
HK
Nine Dragons Paper (Holdings) Ltd
HKEX:2689
21.4
19%
1.1