Takakita Co Ltd
TSE:6325

Watchlist Manager
Takakita Co Ltd Logo
Takakita Co Ltd
TSE:6325
Watchlist
Price: 404 JPY 0.25% Market Closed
Market Cap: 4.6B JPY

Relative Value

The Relative Value of one Takakita Co Ltd stock under the Base Case scenario is 301.61 JPY. Compared to the current market price of 404 JPY, Takakita Co Ltd is Overvalued by 25%.

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
301.61 JPY
Overvaluation 25%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
42
vs Industry
76
Median 3Y
0.6
Median 5Y
0.7
Industry
1.9
vs History
44
vs Industry
68
Median 3Y
9.2
Median 5Y
10.9
Industry
22.8
vs History
76
vs Industry
31
Median 3Y
8.9
Median 5Y
9.3
Industry
15.9
vs History
vs Industry
17
Median 3Y
10.7
Median 5Y
12.3
Industry
22.2
vs History
79
vs Industry
84
Median 3Y
0.7
Median 5Y
0.7
Industry
2.2
vs History
74
vs Industry
83
Median 3Y
0.5
Median 5Y
0.6
Industry
2
vs History
53
vs Industry
84
Median 3Y
1.7
Median 5Y
1.9
Industry
7
vs History
12
vs Industry
68
Median 3Y
4.4
Median 5Y
5.8
Industry
13.1
vs History
4
vs Industry
65
Median 3Y
6.7
Median 5Y
8.6
Industry
17.5
vs History
76
vs Industry
42
Median 3Y
7.2
Median 5Y
7.7
Industry
16.1
vs History
vs Industry
22
Median 3Y
8.6
Median 5Y
11.1
Industry
19.7
vs History
80
vs Industry
84
Median 3Y
0.5
Median 5Y
0.6
Industry
1.5

Multiples Across Competitors

Competitors Multiples
Takakita 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
Takakita Co Ltd
TSE:6325
4.6B JPY 0.7 11.4 9.7 39.2
US
Deere & Co
NYSE:DE
135B USD 3 26.9 15.3 19
JP
Kubota Corp
TSE:6326
2.7T JPY 0.9 15.5 9.7 14.6
UK
CNH Industrial NV
MIL:CNHI
14.6B EUR 0.7 7.6 7.1 8.4
US
Toro Co
NYSE:TTC
8.6B USD 1.9 27.4 14.7 18.9
US
AGCO Corp
NYSE:AGCO
8.3B USD 0.8 22.1 10.5 15.8
IN
Escorts Kubota Ltd
NSE:ESCORTS
406B INR 3.8 17.2 25.7 31.8
SE
Husqvarna AB
STO:HUSQ B
26.4B SEK 0.6 18.5 13.6 13.6
CN
First Tractor Co Ltd
SSE:601038
15.4B CNY 1.4 18.9 24 24
IT
Comer Industries SpA
MIL:COM
1.4B EUR 1.6 23.6 10.1 16.6
CN
Xinjiang Machinery Research Institute Co Ltd
SZSE:300159
10.8B CNY 17.6 -28.2 -62.3 -62.3
P/E Multiple
Earnings Growth PEG
JP
Takakita Co Ltd
TSE:6325
Average P/E: 18.9
11.4
N/A N/A
US
Deere & Co
NYSE:DE
26.9
14%
1.9
JP
Kubota Corp
TSE:6326
15.5
-1%
N/A
UK
CNH Industrial NV
MIL:CNHI
7.6
N/A N/A
US
Toro Co
NYSE:TTC
27.4
19%
1.4
US
AGCO Corp
NYSE:AGCO
22.1
N/A N/A
IN
Escorts Kubota Ltd
NSE:ESCORTS
17.2
8%
2.2
SE
Husqvarna AB
STO:HUSQ B
18.5
26%
0.7
CN
F
First Tractor Co Ltd
SSE:601038
18.9
8%
2.4
IT
Comer Industries SpA
MIL:COM
23.6
14%
1.7
CN
X
Xinjiang Machinery Research Institute Co Ltd
SZSE:300159
Negative Multiple: -28.2 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Takakita Co Ltd
TSE:6325
Average EV/EBITDA: 14
9.7
N/A N/A
US
Deere & Co
NYSE:DE
15.3
-4%
N/A
JP
Kubota Corp
TSE:6326
9.7
0%
N/A
UK
CNH Industrial NV
MIL:CNHI
7.1
N/A N/A
US
Toro Co
NYSE:TTC
14.7
11%
1.3
US
AGCO Corp
NYSE:AGCO
10.5
3%
3.5
IN
Escorts Kubota Ltd
NSE:ESCORTS
25.7
16%
1.6
SE
Husqvarna AB
STO:HUSQ B
13.6
10%
1.4
CN
F
First Tractor Co Ltd
SSE:601038
24
22%
1.1
IT
Comer Industries SpA
MIL:COM
10.1
9%
1.1
CN
X
Xinjiang Machinery Research Institute Co Ltd
SZSE:300159
Negative Multiple: -62.3 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Takakita Co Ltd
TSE:6325
Average EV/EBIT: 20.2
39.2
N/A N/A
US
Deere & Co
NYSE:DE
19
-5%
N/A
JP
Kubota Corp
TSE:6326
14.6
N/A N/A
UK
CNH Industrial NV
MIL:CNHI
8.4
N/A N/A
US
Toro Co
NYSE:TTC
18.9
14%
1.4
US
AGCO Corp
NYSE:AGCO
15.8
4%
3.9
IN
Escorts Kubota Ltd
NSE:ESCORTS
31.8
22%
1.4
SE
Husqvarna AB
STO:HUSQ B
13.6
20%
0.7
CN
F
First Tractor Co Ltd
SSE:601038
24
11%
2.2
IT
Comer Industries SpA
MIL:COM
16.6
11%
1.5
CN
X
Xinjiang Machinery Research Institute Co Ltd
SZSE:300159
Negative Multiple: -62.3 N/A N/A