I Ne Co Ltd
TSE:4933

Watchlist Manager
I Ne Co Ltd Logo
I Ne Co Ltd
TSE:4933
Watchlist
Price: 1 359 JPY 0.44%
Market Cap: 24.2B JPY

Relative Value

The Relative Value of one I Ne Co Ltd stock under the Base Case scenario is 2 393.46 JPY. Compared to the current market price of 1 359 JPY, I Ne Co Ltd is Undervalued by 43%.

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
2 393.46 JPY
Undervaluation 43%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
I Ne 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
I Ne Co Ltd
TSE:4933
23.8B JPY 0.5 9.6 4.4 5.9
FR
L'Oreal SA
PAR:OR
207.1B EUR 4.7 33.9 19.2 23.3
UK
Unilever PLC
LSE:ULVR
118.7B GBP 2.2 23.7 14.1 16.4
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
5.7T INR 8.8 51.9 37.7 41.7
UK
HALEON PLC
LSE:HLN
34.3B GBP 3.1 23.8 14.6 16.6
US
Estee Lauder Companies Inc
NYSE:EL
43.1B USD 3 -46.3 23.1 38.2
DE
Beiersdorf AG
XETRA:BEI
21.8B EUR 2.2 24.6 12.1 15.5
JP
Kao Corp
TSE:4452
2.8T JPY 1.7 23.2 11 16.9
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
1.3T INR 8.6 69.8 43.7 47.9
IN
Dabur India Ltd
NSE:DABUR
932.3B INR 7.2 51 37.2 46.1
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
I Ne Co Ltd
TSE:4933
Average P/E: 34.6
9.6
3%
3.2
FR
L'Oreal SA
PAR:OR
33.9
8%
4.2
UK
Unilever PLC
LSE:ULVR
23.7
15%
1.6
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
51.9
8%
6.5
UK
HALEON PLC
LSE:HLN
23.8
12%
2
US
Estee Lauder Companies Inc
NYSE:EL
Negative Multiple: -46.3 N/A N/A
DE
Beiersdorf AG
XETRA:BEI
24.6
8%
3.1
JP
Kao Corp
TSE:4452
23.2
13%
1.8
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
69.8
19%
3.7
IN
Dabur India Ltd
NSE:DABUR
51
12%
4.2
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
I Ne Co Ltd
TSE:4933
Average EV/EBITDA: 21.7
4.4
9%
0.5
FR
L'Oreal SA
PAR:OR
19.2
5%
3.8
UK
Unilever PLC
LSE:ULVR
14.1
1%
14.1
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
37.7
8%
4.7
UK
HALEON PLC
LSE:HLN
14.6
4%
3.7
US
Estee Lauder Companies Inc
NYSE:EL
23.1
15%
1.5
DE
Beiersdorf AG
XETRA:BEI
12.1
-1%
N/A
JP
Kao Corp
TSE:4452
11
8%
1.4
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
43.7
13%
3.4
IN
Dabur India Ltd
NSE:DABUR
37.2
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
I Ne Co Ltd
TSE:4933
Average EV/EBIT: 26.9
5.9
N/A N/A
FR
L'Oreal SA
PAR:OR
23.3
6%
3.9
UK
Unilever PLC
LSE:ULVR
16.4
1%
16.4
IN
Hindustan Unilever Ltd
NSE:HINDUNILVR
41.7
9%
4.6
UK
HALEON PLC
LSE:HLN
16.6
4%
4.2
US
Estee Lauder Companies Inc
NYSE:EL
38.2
25%
1.5
DE
Beiersdorf AG
XETRA:BEI
15.5
-2%
N/A
JP
Kao Corp
TSE:4452
16.9
N/A N/A
IN
Godrej Consumer Products Ltd
NSE:GODREJCP
47.9
13%
3.7
IN
Dabur India Ltd
NSE:DABUR
46.1
11%
4.2
CA
Relevium Technologies Inc
XTSX:RLV
Negative Multiple: -6 360.4 N/A N/A