Organo Corp
TSE:6368

Watchlist Manager
Organo Corp Logo
Organo Corp
TSE:6368
Watchlist
Price: 16 300 JPY 1.88%
Market Cap: ¥755.7B

Relative Value

The Relative Value of one Organo Corp stock under the Base Case scenario is 7 777.87 JPY. Compared to the current market price of 16 300 JPY, Organo Corp is Overvalued by 52%.

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
7 777.87 JPY
Overvaluation 52%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Organo Corp 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
Organo Corp
TSE:6368
749.5B JPY 4.4 27.2 19 20
JP
Ishii Iron Works Co Ltd
TSE:6362
304.2T JPY 28 119.8 363 670.8 171 820.3 210 169.2
US
Parker-Hannifin Corp
NYSE:PH
118.4B USD 5.9 32.5 24.2 29.4
SE
Atlas Copco AB
STO:ATCO A
921.8B SEK 5.4 33.5 21.3 26.8
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
15.5T JPY 3.3 62.3 28.4 42.1
US
Barnes Group Inc
NYSE:B
83.1B USD 5.7 23.2 9.9 12.7
US
Illinois Tool Works Inc
NYSE:ITW
75.3B USD 4.7 24.9 18.3 20
SE
Sandvik AB
STO:SAND
415.7B SEK 3.5 28.1 15.9 21.7
CH
Schindler Holding AG
SIX:SCHP
32.4B CHF 2.9 33.1 19 23.7
JP
Fanuc Corp
TSE:6954
6.1T JPY 7.5 39 25.5 32.5
FI
Kone Oyj
OMXH:KNEBV
32.3B EUR 2.9 33.9 19.7 24.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Organo Corp
TSE:6368
Average EV/EBITDA: 15 638.3
19
14%
1.4
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
24.2
11%
2.2
SE
Atlas Copco AB
STO:ATCO A
21.3
3%
7.1
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
28.4
19%
1.5
US
Barnes Group Inc
NYSE:B
9.9
33%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
18.3
3%
6.1
SE
Sandvik AB
STO:SAND
15.9
6%
2.7
CH
Schindler Holding AG
SIX:SCHP
19
8%
2.4
JP
Fanuc Corp
TSE:6954
25.5
10%
2.5
FI
K
Kone Oyj
OMXH:KNEBV
19.7
9%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Organo Corp
TSE:6368
Average EV/EBIT: 19 129.3
20
N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
29.4
15%
2
SE
Atlas Copco AB
STO:ATCO A
26.8
4%
6.7
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
42.1
N/A N/A
US
Barnes Group Inc
NYSE:B
12.7
43%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
20
4%
5
SE
Sandvik AB
STO:SAND
21.7
8%
2.7
CH
Schindler Holding AG
SIX:SCHP
23.7
10%
2.4
JP
Fanuc Corp
TSE:6954
32.5
N/A N/A
FI
K
Kone Oyj
OMXH:KNEBV
24.5
10%
2.4