Yamada Consulting Group Co Ltd
TSE:4792

Watchlist Manager
Yamada Consulting Group Co Ltd Logo
Yamada Consulting Group Co Ltd
TSE:4792
Watchlist
Price: 1 783 JPY 0.62%
Market Cap: 35.5B JPY

Relative Value

The Relative Value of one Yamada Consulting Group Co Ltd stock under the Base Case scenario is 1 275.62 JPY. Compared to the current market price of 1 783 JPY, Yamada Consulting Group Co Ltd is Overvalued by 28%.

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
1 275.62 JPY
Overvaluation 28%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
36
vs Industry
38
Median 3Y
1.6
Median 5Y
1.5
Industry
1.3
vs History
11
vs Industry
51
Median 3Y
12.3
Median 5Y
12.4
Industry
18.6
vs History
vs Industry
21
Median 3Y
9.2
Median 5Y
7.7
Industry
12.8
vs History
20
vs Industry
40
Median 3Y
20.2
Median 5Y
16.8
Industry
16.9
vs History
41
vs Industry
52
Median 3Y
2
Median 5Y
1.8
Industry
2.5
vs History
42
vs Industry
53
Median 3Y
1
Median 5Y
0.7
Industry
1.4
vs History
42
vs Industry
73
Median 3Y
1.2
Median 5Y
0.9
Industry
3.3
vs History
42
vs Industry
60
Median 3Y
5.1
Median 5Y
4.7
Industry
9.7
vs History
33
vs Industry
63
Median 3Y
5.4
Median 5Y
5.1
Industry
12.3
vs History
vs Industry
37
Median 3Y
5.8
Median 5Y
4.6
Industry
11.9
vs History
vs Industry
37
Median 3Y
6.1
Median 5Y
4.7
Industry
13.8
vs History
82
vs Industry
20
Median 3Y
3.1
Median 5Y
2.8
Industry
1.7

Multiples Across Competitors

Competitors Multiples
Yamada Consulting Group 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
Yamada Consulting Group Co Ltd
TSE:4792
33.8B JPY 1.5 17.1 5 5.5
UK
Relx PLC
LSE:REL
55.8B GBP 5.9 29 20.5 21
CA
Thomson Reuters Corp
TSX:TRI
80.9B CAD 8 33.7 19.7 27.8
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.6 37 27.3 40.8
IE
Experian PLC
LSE:EXPN
31.3B GBP 5.3 31 160.5 227.2
US
Verisk Analytics Inc
NASDAQ:VRSK
30.7B USD 10.1 33.3 19 23.6
US
CoStar Group Inc
NASDAQ:CSGP
28.5B USD 9.3 1 402.6 196.4 -339.5
US
Equifax Inc
NYSE:EFX
27.2B USD 4.6 41.3 16.3 26
NL
Wolters Kluwer NV
AEX:WKL
20.7B EUR 3.4 18.6 12.3 16.1
US
Leidos Holdings Inc
NYSE:LDOS
23.8B USD 1.4 16.9 11.7 13.4
CH
SGS SA
SIX:SGSN
17.6B CHF 2.6 28 20.4 20.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Yamada Consulting Group Co Ltd
TSE:4792
Average EV/EBITDA: 46.3
5
N/A N/A
UK
Relx PLC
LSE:REL
20.5
16%
1.3
CA
Thomson Reuters Corp
TSX:TRI
19.7
7%
2.8
UK
I
IHS Markit Ltd
F:0M3
27.3
N/A N/A
IE
Experian PLC
LSE:EXPN
160.5
10%
16
US
Verisk Analytics Inc
NASDAQ:VRSK
19
10%
1.9
US
CoStar Group Inc
NASDAQ:CSGP
196.4
95%
2.1
US
Equifax Inc
NYSE:EFX
16.3
12%
1.4
NL
Wolters Kluwer NV
AEX:WKL
12.3
7%
1.8
US
Leidos Holdings Inc
NYSE:LDOS
11.7
6%
2
CH
SGS SA
SIX:SGSN
20.4
10%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Yamada Consulting Group Co Ltd
TSE:4792
Average EV/EBIT: 42.2
5.5
N/A N/A
UK
Relx PLC
LSE:REL
21
11%
1.9
CA
Thomson Reuters Corp
TSX:TRI
27.8
10%
2.8
UK
I
IHS Markit Ltd
F:0M3
40.8
N/A N/A
IE
Experian PLC
LSE:EXPN
227.2
14%
16.2
US
Verisk Analytics Inc
NASDAQ:VRSK
23.6
11%
2.1
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -339.5
406%
N/A
US
Equifax Inc
NYSE:EFX
26
18%
1.4
NL
Wolters Kluwer NV
AEX:WKL
16.1
9%
1.8
US
Leidos Holdings Inc
NYSE:LDOS
13.4
9%
1.5
CH
SGS SA
SIX:SGSN
20.4
13%
1.6