
NGK Insulators Ltd
TSE:5333

Relative Value
The Relative Value of one
NGK Insulators Ltd
stock under the Base Case scenario is
1 843.67
JPY.
Compared to the current market price of 1 736 JPY,
NGK Insulators Ltd
is
Undervalued by 6%.
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.

Multiples Across Competitors
Competitors Multiples
NGK Insulators Ltd Competitors
Market Cap | P/S | P/E | EV/EBITDA | EV/EBIT | ||||
---|---|---|---|---|---|---|---|---|
JP |
![]() |
NGK Insulators Ltd
TSE:5333
|
532B JPY | 1 | 9.7 | 4.4 | 8 | |
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 | 27 | 17 | 21.3 | |
FI |
![]() |
Kone Oyj
OTC:KNYJF
|
26.6B USD | 2.2 | 29.8 | 17.2 | 21.2 | |
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 | |
CH |
![]() |
Schindler Holding AG
SIX:SCHP
|
20.7B CHF | 1.9 | 30.9 | 13.7 | 18.6 |
P/S Multiple | Revenue Growth | |||
---|---|---|---|---|
JP |
![]() |
NGK Insulators Ltd
TSE:5333
|
1
|
7%
|
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
|
2.2
|
11%
|
US |
![]() |
Fortive Corp
NYSE:FTV
|
4
|
17%
|
US |
![]() |
Ingersoll Rand Inc
NYSE:IR
|
3.8
|
24%
|
CH |
![]() |
Schindler Holding AG
SIX:SCHP
|
1.9
|
7%
|
P/E Multiple | Earnings Growth | |||
---|---|---|---|---|
JP |
![]() |
NGK Insulators Ltd
TSE:5333
|
9.7
|
14%
|
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
|
27
|
17%
|
FI |
![]() |
Kone Oyj
OTC:KNYJF
|
29.8
|
56%
|
US |
![]() |
Fortive Corp
NYSE:FTV
|
31.1
|
93%
|
US |
![]() |
Ingersoll Rand Inc
NYSE:IR
|
35.7
|
115%
|
CH |
![]() |
Schindler Holding AG
SIX:SCHP
|
30.9
|
13%
|
EV/EBITDA Multiple | EBITDA Growth | |||
---|---|---|---|---|
JP |
![]() |
NGK Insulators Ltd
TSE:5333
|
4.4
|
5%
|
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
|
17
|
21%
|
FI |
![]() |
Kone Oyj
OTC:KNYJF
|
17.2
|
39%
|
US |
![]() |
Fortive Corp
NYSE:FTV
|
17.1
|
26%
|
US |
![]() |
Ingersoll Rand Inc
NYSE:IR
|
18
|
51%
|
CH |
![]() |
Schindler Holding AG
SIX:SCHP
|
13.7
|
10%
|
EV/EBIT Multiple | EBIT Growth | |||
---|---|---|---|---|
JP |
![]() |
NGK Insulators Ltd
TSE:5333
|
8
|
-60%
|
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
|
21.3
|
57%
|
FI |
![]() |
Kone Oyj
OTC:KNYJF
|
21.2
|
46%
|
US |
![]() |
Fortive Corp
NYSE:FTV
|
24.8
|
72%
|
US |
![]() |
Ingersoll Rand Inc
NYSE:IR
|
26.2
|
94%
|
CH |
![]() |
Schindler Holding AG
SIX:SCHP
|
18.6
|
14%
|