Sakura Rubber Co Ltd
TSE:5189
Relative Value
The Relative Value of one Sakura Rubber Co Ltd stock under the Base Case scenario is 3 415.48 JPY. Compared to the current market price of 3 560 JPY, Sakura Rubber Co Ltd is Overvalued by 4%.
Relative valuation is one of two methods of placing a monetary value on a company; the other is Discounted Cash Flow valuation method. We use a combination of these two methods to calculate the Intrinsic Value of stock as accurately as possible.
Valuation Multiples
Multiples Across Competitors
Competitors Multiples
Sakura Rubber Co Ltd Competitors
Market Cap | P/S | P/E | EV/EBITDA | EV/EBIT | ||||
---|---|---|---|---|---|---|---|---|
JP |
S
|
Sakura Rubber Co Ltd
TSE:5189
|
3.4B JPY | 0.4 | 26.6 | 8 | 33.1 | |
US |
![]() |
Illinois Tool Works Inc
NYSE:ITW
|
68.1B USD | 4.3 | 22.1 | 16.9 | 18.7 | |
SE |
A
|
Atlas Copco AB
STO:ATCO A
|
0 SEK | 0 | 0 | 0 | 0 | |
US |
![]() |
Parker-Hannifin Corp
NYSE:PH
|
42.4B USD | 2.3 | 28.2 | 14.2 | 17.7 | |
JP |
![]() |
SMC Corp
TSE:6273
|
4.9T JPY | 6.1 | 21.6 | 15.7 | 17.2 | |
US |
![]() |
Otis Worldwide Corp
NYSE:OTIS
|
33.6B USD | 2.5 | 26.4 | 17.2 | 18.8 | |
JP |
![]() |
Fanuc Corp
TSE:6954
|
4.6T JPY | 5.4 | 26.8 | 16.8 | 21.1 | |
FI |
![]() |
Kone Oyj
OTC:KNYJF
|
26.6B USD | 2.3 | 30 | 17.3 | 21.3 | |
US |
![]() |
Fortive Corp
NYSE:FTV
|
23.8B USD | 4 | 31.1 | 17.1 | 24.8 | |
US |
![]() |
Ingersoll Rand Inc
NYSE:IR
|
23.7B USD | 3.8 | 35.7 | 18 | 26.2 | |
CN |
S
|
Shenzhen Inovance Technology Co Ltd
SZSE:300124
|
157B CNY | 7 | 36.9 | 45.1 | 45.1 |
P/S Multiple | Revenue Growth | |||
---|---|---|---|---|
JP |
S
|
Sakura Rubber Co Ltd
TSE:5189
|
0.4
|
N/A |
US |
![]() |
Illinois Tool Works Inc
NYSE:ITW
|
4.3
|
11%
|
SE |
A
|
Atlas Copco AB
STO:ATCO A
|
Not Available |
15%
|
US |
![]() |
Parker-Hannifin Corp
NYSE:PH
|
2.3
|
33%
|
JP |
![]() |
SMC Corp
TSE:6273
|
6.1
|
21%
|
US |
![]() |
Otis Worldwide Corp
NYSE:OTIS
|
2.5
|
14%
|
JP |
![]() |
Fanuc Corp
TSE:6954
|
5.4
|
7%
|
FI |
![]() |
Kone Oyj
OTC:KNYJF
|
2.3
|
11%
|
US |
![]() |
Fortive Corp
NYSE:FTV
|
4
|
17%
|
US |
![]() |
Ingersoll Rand Inc
NYSE:IR
|
3.8
|
24%
|
CN |
S
|
Shenzhen Inovance Technology Co Ltd
SZSE:300124
|
7
|
82%
|
P/E Multiple | Earnings Growth | |||
---|---|---|---|---|
JP |
S
|
Sakura Rubber Co Ltd
TSE:5189
|
26.6
|
N/A |
US |
![]() |
Illinois Tool Works Inc
NYSE:ITW
|
22.1
|
14%
|
SE |
A
|
Atlas Copco AB
STO:ATCO A
|
Not Available |
17%
|
US |
![]() |
Parker-Hannifin Corp
NYSE:PH
|
28.2
|
139%
|
JP |
![]() |
SMC Corp
TSE:6273
|
21.6
|
6%
|
US |
![]() |
Otis Worldwide Corp
NYSE:OTIS
|
26.4
|
39%
|
JP |
![]() |
Fanuc Corp
TSE:6954
|
26.8
|
17%
|
FI |
![]() |
Kone Oyj
OTC:KNYJF
|
30
|
56%
|
US |
![]() |
Fortive Corp
NYSE:FTV
|
31.1
|
93%
|
US |
![]() |
Ingersoll Rand Inc
NYSE:IR
|
35.7
|
115%
|
CN |
S
|
Shenzhen Inovance Technology Co Ltd
SZSE:300124
|
36.9
|
71%
|
EV/EBITDA Multiple | EBITDA Growth | |||
---|---|---|---|---|
JP |
S
|
Sakura Rubber Co Ltd
TSE:5189
|
8
|
N/A |
US |
![]() |
Illinois Tool Works Inc
NYSE:ITW
|
16.9
|
19%
|
SE |
A
|
Atlas Copco AB
STO:ATCO A
|
Not Available |
26%
|
US |
![]() |
Parker-Hannifin Corp
NYSE:PH
|
14.2
|
50%
|
JP |
![]() |
SMC Corp
TSE:6273
|
15.7
|
21%
|
US |
![]() |
Otis Worldwide Corp
NYSE:OTIS
|
17.2
|
25%
|
JP |
![]() |
Fanuc Corp
TSE:6954
|
16.8
|
21%
|
FI |
![]() |
Kone Oyj
OTC:KNYJF
|
17.3
|
39%
|
US |
![]() |
Fortive Corp
NYSE:FTV
|
17.1
|
26%
|
US |
![]() |
Ingersoll Rand Inc
NYSE:IR
|
18
|
51%
|
CN |
S
|
Shenzhen Inovance Technology Co Ltd
SZSE:300124
|
45.1
|
131%
|
EV/EBIT Multiple | EBIT Growth | |||
---|---|---|---|---|
JP |
S
|
Sakura Rubber Co Ltd
TSE:5189
|
33.1
|
N/A |
US |
![]() |
Illinois Tool Works Inc
NYSE:ITW
|
18.7
|
19%
|
SE |
A
|
Atlas Copco AB
STO:ATCO A
|
Not Available |
27%
|
US |
![]() |
Parker-Hannifin Corp
NYSE:PH
|
17.7
|
55%
|
JP |
![]() |
SMC Corp
TSE:6273
|
17.2
|
-59%
|
US |
![]() |
Otis Worldwide Corp
NYSE:OTIS
|
18.8
|
27%
|
JP |
![]() |
Fanuc Corp
TSE:6954
|
21.1
|
57%
|
FI |
![]() |
Kone Oyj
OTC:KNYJF
|
21.3
|
46%
|
US |
![]() |
Fortive Corp
NYSE:FTV
|
24.8
|
72%
|
US |
![]() |
Ingersoll Rand Inc
NYSE:IR
|
26.2
|
94%
|
CN |
S
|
Shenzhen Inovance Technology Co Ltd
SZSE:300124
|
45.1
|
110%
|