Nippon Sheet Glass Co Ltd
TSE:5202
Relative Value
The Relative Value of one Nippon Sheet Glass Co Ltd stock under the Base Case scenario is 3 271.35 JPY. Compared to the current market price of 588 JPY, Nippon Sheet Glass Co Ltd is Undervalued by 82%.
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
Nippon Sheet Glass Co Ltd Competitors
Market Cap | P/S | P/E | EV/EBITDA | EV/EBIT | ||||
---|---|---|---|---|---|---|---|---|
JP |
N
|
Nippon Sheet Glass Co Ltd
TSE:5202
|
53.6B JPY | 0.1 | -1.2 | 3.8 | 8.8 | |
JP |
![]() |
Daikin Industries Ltd
TSE:6367
|
8T JPY | 2 | 31 | 14.6 | 21.7 | |
IE |
![]() |
Johnson Controls International PLC
NYSE:JCI
|
41B USD | 1.6 | 29.4 | 14.4 | 19 | |
IE |
T
|
Trane Technologies PLC
NYSE:TT
|
37.2B USD | 2.3 | 20.6 | 14.6 | 16.5 | |
US |
![]() |
Carrier Global Corp
NYSE:CARR
|
34.1B USD | 1.6 | 13.5 | 11.1 | 12.6 | |
JP |
K
|
Kanematsu Sustech Corp
TSE:7961
|
4.1T JPY | 296.2 | 10 258.4 | 6 403.1 | 9 006.2 | |
FR |
![]() |
Compagnie de Saint Gobain SA
PAR:SGO
|
26.9B EUR | 0.5 | 8.9 | 4.4 | 6.6 | |
SE |
A
|
Assa Abloy AB
STO:ASSA B
|
0 SEK | 0 | 0 | 0 | 0 | |
SE |
N
|
Nibe Industrier AB
STO:NIBE B
|
0 SEK | 0 | 0 | 0 | 0 | |
CH |
![]() |
Geberit AG
SIX:GEBN
|
16.6B CHF | 3.8 | 17.9 | 14.6 | 16.8 | |
US |
![]() |
Builders FirstSource Inc
NYSE:BLDR
|
15.3B USD | 0.7 | 6.3 | 4.7 | 5.4 |
P/S Multiple | Revenue Growth | |||
---|---|---|---|---|
JP |
N
|
Nippon Sheet Glass Co Ltd
TSE:5202
|
0.1
|
28%
|
JP |
![]() |
Daikin Industries Ltd
TSE:6367
|
2
|
7%
|
IE |
![]() |
Johnson Controls International PLC
NYSE:JCI
|
1.6
|
18%
|
IE |
T
|
Trane Technologies PLC
NYSE:TT
|
2.3
|
22%
|
US |
![]() |
Carrier Global Corp
NYSE:CARR
|
1.6
|
19%
|
JP |
K
|
Kanematsu Sustech Corp
TSE:7961
|
296.2
|
N/A |
FR |
![]() |
Compagnie de Saint Gobain SA
PAR:SGO
|
0.5
|
2%
|
SE |
A
|
Assa Abloy AB
STO:ASSA B
|
Not Available |
19%
|
SE |
N
|
Nibe Industrier AB
STO:NIBE B
|
Not Available |
42%
|
CH |
![]() |
Geberit AG
SIX:GEBN
|
3.8
|
-16%
|
US |
![]() |
Builders FirstSource Inc
NYSE:BLDR
|
0.7
|
-15%
|
P/E Multiple | Earnings Growth | |||
---|---|---|---|---|
JP |
N
|
Nippon Sheet Glass Co Ltd
TSE:5202
|
Negative Multiple: -1.2 |
512%
|
JP |
![]() |
Daikin Industries Ltd
TSE:6367
|
31
|
22%
|
IE |
![]() |
Johnson Controls International PLC
NYSE:JCI
|
29.4
|
106%
|
IE |
T
|
Trane Technologies PLC
NYSE:TT
|
20.6
|
36%
|
US |
![]() |
Carrier Global Corp
NYSE:CARR
|
13.5
|
-23%
|
JP |
K
|
Kanematsu Sustech Corp
TSE:7961
|
10 258.4
|
N/A |
FR |
![]() |
Compagnie de Saint Gobain SA
PAR:SGO
|
8.9
|
16%
|
SE |
A
|
Assa Abloy AB
STO:ASSA B
|
Not Available |
27%
|
SE |
N
|
Nibe Industrier AB
STO:NIBE B
|
Not Available |
55%
|
CH |
![]() |
Geberit AG
SIX:GEBN
|
17.9
|
-20%
|
US |
![]() |
Builders FirstSource Inc
NYSE:BLDR
|
6.3
|
-50%
|
EV/EBITDA Multiple | EBITDA Growth | |||
---|---|---|---|---|
JP |
N
|
Nippon Sheet Glass Co Ltd
TSE:5202
|
3.8
|
39%
|
JP |
![]() |
Daikin Industries Ltd
TSE:6367
|
14.6
|
20%
|
IE |
![]() |
Johnson Controls International PLC
NYSE:JCI
|
14.4
|
50%
|
IE |
T
|
Trane Technologies PLC
NYSE:TT
|
14.6
|
28%
|
US |
![]() |
Carrier Global Corp
NYSE:CARR
|
11.1
|
-10%
|
JP |
K
|
Kanematsu Sustech Corp
TSE:7961
|
6 403.1
|
N/A |
FR |
![]() |
Compagnie de Saint Gobain SA
PAR:SGO
|
4.4
|
0%
|
SE |
A
|
Assa Abloy AB
STO:ASSA B
|
Not Available |
27%
|
SE |
N
|
Nibe Industrier AB
STO:NIBE B
|
Not Available |
93%
|
CH |
![]() |
Geberit AG
SIX:GEBN
|
14.6
|
-8%
|
US |
![]() |
Builders FirstSource Inc
NYSE:BLDR
|
4.7
|
-42%
|
EV/EBIT Multiple | EBIT Growth | |||
---|---|---|---|---|
JP |
N
|
Nippon Sheet Glass Co Ltd
TSE:5202
|
8.8
|
204%
|
JP |
![]() |
Daikin Industries Ltd
TSE:6367
|
21.7
|
-47%
|
IE |
![]() |
Johnson Controls International PLC
NYSE:JCI
|
19
|
69%
|
IE |
T
|
Trane Technologies PLC
NYSE:TT
|
16.5
|
31%
|
US |
![]() |
Carrier Global Corp
NYSE:CARR
|
12.6
|
-15%
|
JP |
K
|
Kanematsu Sustech Corp
TSE:7961
|
9 006.2
|
N/A |
FR |
![]() |
Compagnie de Saint Gobain SA
PAR:SGO
|
6.6
|
9%
|
SE |
A
|
Assa Abloy AB
STO:ASSA B
|
Not Available |
30%
|
SE |
N
|
Nibe Industrier AB
STO:NIBE B
|
Not Available |
56%
|
CH |
![]() |
Geberit AG
SIX:GEBN
|
16.8
|
-11%
|
US |
![]() |
Builders FirstSource Inc
NYSE:BLDR
|
5.4
|
-59%
|