Accrete Inc
TSE:4395

Watchlist Manager
Accrete Inc Logo
Accrete Inc
TSE:4395
Watchlist
Price: 847 JPY -2.08% Market Closed
Market Cap: 6.4B JPY

Relative Value

The Relative Value of one Accrete Inc stock under the Base Case scenario is hidden JPY. Compared to the current market price of 847 JPY, Accrete Inc 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.

Accrete Inc Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
69
vs Industry
64
Median 3Y
0.9
Median 5Y
1.5
Industry
1.5
vs History
11
vs Industry
4
Median 3Y
19.6
Median 5Y
22.3
Industry
17.1
vs History
84
vs Industry
7
Median 3Y
12
Median 5Y
20.5
Industry
6.4
vs History
6
vs Industry
12
Median 3Y
5.5
Median 5Y
9.7
Industry
16.1
vs History
93
vs Industry
24
Median 3Y
2.6
Median 5Y
3.8
Industry
2.1
vs History
68
vs Industry
78
Median 3Y
0.7
Median 5Y
1.2
Industry
2.1
vs History
65
vs Industry
61
Median 3Y
2.7
Median 5Y
3.5
Industry
4.1
vs History
69
vs Industry
32
Median 3Y
9.2
Median 5Y
9.9
Industry
8.1
vs History
44
vs Industry
35
Median 3Y
9.6
Median 5Y
10.5
Industry
13.1
vs History
84
vs Industry
14
Median 3Y
10.6
Median 5Y
16
Industry
8.6
vs History
82
vs Industry
22
Median 3Y
11
Median 5Y
18.8
Industry
15.1
vs History
90
vs Industry
15
Median 3Y
1.9
Median 5Y
3.5
Industry
1.2

Multiples Across Competitors

Competitors Multiples
Accrete Inc 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
Accrete Inc
TSE:4395
6.1B JPY 0.8 59.2 8.1 10.8
ZA
MTN Group Ltd
JSE:MTN
288.7B Zac 0 0 0 0
ZA
Vodacom Group Ltd
JSE:VOD
257.9B Zac 0 0 0 0
US
T-Mobile US Inc
NASDAQ:TMUS
234.5B USD 2.7 19.8 9.7 16.1
CN
China Mobile Ltd
SSE:600941
1.4T CNY 1.4 10 9.9 9.9
JP
SoftBank Group Corp
TSE:9984
27.5T JPY 3.7 15.9 24.6 54.2
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
12T INR 6.2 31.2 12.1 22.2
JP
KDDI Corp
TSE:9433
10.6T JPY 1.8 15.7 7 11.4
MX
America Movil SAB de CV
BMV:AMXB
1.2T MXN 1.3 23 4.7 9.2
JP
SoftBank Corp
TSE:9434
10.2T JPY 1.5 18.9 8.5 15.1
UK
Vodafone Group PLC
LSE:VOD
23.4B GBP 0.7 -6.1 174.3 620.8
P/S Multiple
Revenue Growth P/S to Growth
JP
Accrete Inc
TSE:4395
Average P/S: 2.2
0.8
N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
15%
N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
9%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
2.7
7%
0.4
CN
China Mobile Ltd
SSE:600941
1.4
3%
0.5
JP
SoftBank Group Corp
TSE:9984
3.7
6%
0.6
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
6.2
16%
0.4
JP
KDDI Corp
TSE:9433
1.8
4%
0.4
MX
America Movil SAB de CV
BMV:AMXB
1.3
6%
0.2
JP
SoftBank Corp
TSE:9434
1.5
5%
0.3
UK
Vodafone Group PLC
LSE:VOD
0.7
5%
0.1
P/E Multiple
Earnings Growth PEG
JP
Accrete Inc
TSE:4395
Average P/E: 24.2
59.2
N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available N/A N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
19%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
19.8
15%
1.3
CN
China Mobile Ltd
SSE:600941
10
5%
2
JP
SoftBank Group Corp
TSE:9984
15.9
-16%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
31.2
17%
1.8
JP
KDDI Corp
TSE:9433
15.7
11%
1.4
MX
America Movil SAB de CV
BMV:AMXB
23
-34%
N/A
JP
SoftBank Corp
TSE:9434
18.9
8%
2.4
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -6.1 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Accrete Inc
TSE:4395
Average EV/EBITDA: 28.8
8.1
N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
23%
N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
11%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
9.7
10%
1
CN
China Mobile Ltd
SSE:600941
9.9
33%
0.3
JP
SoftBank Group Corp
TSE:9984
24.6
20%
1.2
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
12.1
18%
0.7
JP
KDDI Corp
TSE:9433
7
4%
1.7
MX
America Movil SAB de CV
BMV:AMXB
4.7
7%
0.7
JP
SoftBank Corp
TSE:9434
8.5
5%
1.7
UK
Vodafone Group PLC
LSE:VOD
174.3
-6%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Accrete Inc
TSE:4395
Average EV/EBIT: 85.5
10.8
N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
37%
N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
15%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
16.1
12%
1.3
CN
China Mobile Ltd
SSE:600941
9.9
6%
1.6
JP
SoftBank Group Corp
TSE:9984
54.2
18%
3
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
22.2
27%
0.8
JP
KDDI Corp
TSE:9433
11.4
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
9.2
9%
1
JP
SoftBank Corp
TSE:9434
15.1
N/A N/A
UK
Vodafone Group PLC
LSE:VOD
620.8
1%
620.8