Kose Corp
TSE:4922

Watchlist Manager
Kose Corp Logo
Kose Corp
TSE:4922
Watchlist
Price: 5 350 JPY -2.82%
Market Cap: ¥324.2B

Relative Value

The Relative Value of one Kose Corp stock under the Base Case scenario is 6 580.35 JPY. Compared to the current market price of 5 350 JPY, Kose Corp is Undervalued by 19%.

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
6 580.35 JPY
Undervaluation 19%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Kose 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
Kose Corp
TSE:4922
305.3B JPY 0.9 40.8 9.5 18.8
FR
L'Oreal SA
PAR:OR
201.6B EUR 4.6 32.9 18.6 22.7
UK
Unilever PLC
LSE:ULVR
118.2B GBP 2.2 23.6 14.1 16.4
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.6T INR 8.7 51.2 37.2 41.2
UK
HALEON PLC
LSE:HLN
33.5B GBP 3 23.2 14.3 16.3
US
Estee Lauder Companies Inc
NYSE:EL
42.1B USD 2.9 -45.1 22.6 37.3
DE
Beiersdorf AG
XETRA:BEI
21.1B EUR 2.2 24.2 11.9 15.2
JP
Kao Corp
TSE:4452
2.8T JPY 1.7 23 10.9 16.8
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.2T INR 7.9 65.9 39.6 43.3
IN
Dabur India Ltd
NSE:DABUR
913.2B INR 7.2 51.1 36.9 45.7
CA
Relevium Technologies Inc
XTSX:RLV
12.2B CAD 855.7 -4 624.4 -6 373.4 -6 360.4
P/E Multiple
Earnings Growth PEG
JP
Kose Corp
TSE:4922
Average P/E: 37.3
40.8
28%
1.5
FR
L'Oreal SA
PAR:OR
32.9
8%
4.1
UK
Unilever PLC
LSE:ULVR
23.6
10%
2.4
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
51.2
7%
7.3
UK
HALEON PLC
LSE:HLN
23.2
12%
1.9
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -45.1 N/A N/A
DE
Beiersdorf AG
XETRA:BEI
24.2
7%
3.5
JP
Kao Corp
TSE:4452
23
13%
1.8
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
65.9
19%
3.5
IN
Dabur India Ltd
NSE:DABUR
51.1
12%
4.3
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -4 624.4 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Kose Corp
TSE:4922
Average EV/EBITDA: 21.6
9.5
9%
1.1
FR
L'Oreal SA
PAR:OR
18.6
5%
3.7
UK
Unilever PLC
LSE:ULVR
14.1
1%
14.1
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
37.2
8%
4.7
UK
HALEON PLC
LSE:HLN
14.3
4%
3.6
US
Estee Lauder Companies Inc
NYSE:EL
22.6
15%
1.5
DE
Beiersdorf AG
XETRA:BEI
11.9
-1%
N/A
JP
Kao Corp
TSE:4452
10.9
8%
1.4
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
39.6
13%
3
IN
Dabur India Ltd
NSE:DABUR
36.9
11%
3.4
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 373.4 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Kose Corp
TSE:4922
Average EV/EBIT: 27.4
18.8
N/A N/A
FR
L'Oreal SA
PAR:OR
22.7
6%
3.8
UK
Unilever PLC
LSE:ULVR
16.4
1%
16.4
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
41.2
9%
4.6
UK
HALEON PLC
LSE:HLN
16.3
4%
4.1
US
Estee Lauder Companies Inc
NYSE:EL
37.3
25%
1.5
DE
Beiersdorf AG
XETRA:BEI
15.2
-2%
N/A
JP
Kao Corp
TSE:4452
16.8
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
43.3
13%
3.3
IN
Dabur India Ltd
NSE:DABUR
45.7
11%
4.2
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A