Chiyoda Ute Co Ltd
TSE:5387
Relative Value
The Relative Value of one Chiyoda Ute Co Ltd stock under the Base Case scenario is 699.17 JPY. Compared to the current market price of 604 JPY, Chiyoda Ute Co Ltd is Undervalued by 14%.
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
Chiyoda Ute Co Ltd Competitors
Market Cap | P/S | P/E | EV/EBITDA | EV/EBIT | ||||
---|---|---|---|---|---|---|---|---|
JP |
C
|
Chiyoda Ute Co Ltd
TSE:5387
|
14.1B JPY | 0.6 | 17.1 | 10.7 | 23.4 | |
JP |
![]() |
Daikin Industries Ltd
TSE:6367
|
7.8T JPY | 2 | 30.2 | 14.3 | 21.2 | |
IE |
![]() |
Johnson Controls International PLC
NYSE:JCI
|
42.3B USD | 1.6 | 30.4 | 14.8 | 19.5 | |
IE |
T
|
Trane Technologies PLC
NYSE:TT
|
38B USD | 2.3 | 21.1 | 14.8 | 16.8 | |
US |
![]() |
Carrier Global Corp
NYSE:CARR
|
34.9B USD | 1.7 | 13.8 | 11.3 | 12.8 | |
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
|
26.6B 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 | 14.5 | 16.7 | |
US |
![]() |
Builders FirstSource Inc
NYSE:BLDR
|
15.5B USD | 0.7 | 6.3 | 4.8 | 5.5 |
P/S Multiple | Revenue Growth | |||
---|---|---|---|---|
JP |
C
|
Chiyoda Ute Co Ltd
TSE:5387
|
0.6
|
N/A |
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
|
1.7
|
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 |
C
|
Chiyoda Ute Co Ltd
TSE:5387
|
17.1
|
N/A |
JP |
![]() |
Daikin Industries Ltd
TSE:6367
|
30.2
|
22%
|
IE |
![]() |
Johnson Controls International PLC
NYSE:JCI
|
30.4
|
106%
|
IE |
T
|
Trane Technologies PLC
NYSE:TT
|
21.1
|
36%
|
US |
![]() |
Carrier Global Corp
NYSE:CARR
|
13.8
|
-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 |
C
|
Chiyoda Ute Co Ltd
TSE:5387
|
10.7
|
N/A |
JP |
![]() |
Daikin Industries Ltd
TSE:6367
|
14.3
|
20%
|
IE |
![]() |
Johnson Controls International PLC
NYSE:JCI
|
14.8
|
50%
|
IE |
T
|
Trane Technologies PLC
NYSE:TT
|
14.8
|
28%
|
US |
![]() |
Carrier Global Corp
NYSE:CARR
|
11.3
|
-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
|
14.5
|
-8%
|
US |
![]() |
Builders FirstSource Inc
NYSE:BLDR
|
4.8
|
-42%
|
EV/EBIT Multiple | EBIT Growth | |||
---|---|---|---|---|
JP |
C
|
Chiyoda Ute Co Ltd
TSE:5387
|
23.4
|
N/A |
JP |
![]() |
Daikin Industries Ltd
TSE:6367
|
21.2
|
-47%
|
IE |
![]() |
Johnson Controls International PLC
NYSE:JCI
|
19.5
|
69%
|
IE |
T
|
Trane Technologies PLC
NYSE:TT
|
16.8
|
31%
|
US |
![]() |
Carrier Global Corp
NYSE:CARR
|
12.8
|
-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
|
16.7
|
-11%
|
US |
![]() |
Builders FirstSource Inc
NYSE:BLDR
|
5.5
|
-59%
|