Aiphone Co Ltd
TSE:6718

Watchlist Manager
Aiphone Co Ltd Logo
Aiphone Co Ltd
TSE:6718
Watchlist
Price: 3 050 JPY -0.33% Market Closed
Market Cap: 49.9B JPY

Relative Value

The Relative Value of one Aiphone Co Ltd stock under the Base Case scenario is hidden JPY. Compared to the current market price of 3 050 JPY, Aiphone Co Ltd is hidden .

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.

Aiphone Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
6
vs Industry
68
Median 3Y
0.7
Median 5Y
0.7
Industry
2.3
Forward
0.8
vs History
3
vs Industry
38
Median 3Y
12
Median 5Y
11.4
Industry
26.9
Forward
15.7
vs History
22
vs Industry
45
Median 3Y
6.6
Median 5Y
7.8
Industry
16.8
vs History
20
vs Industry
36
Median 3Y
7.8
Median 5Y
10.3
Industry
20.4
vs History
11
vs Industry
71
Median 3Y
0.7
Median 5Y
0.7
Industry
2.6
vs History
28
vs Industry
82
Median 3Y
0.4
Median 5Y
0.3
Industry
2.5
Forward
0.4
vs History
25
vs Industry
83
Median 3Y
0.9
Median 5Y
0.7
Industry
7.9
vs History
1
vs Industry
48
Median 3Y
4.3
Median 5Y
3.9
Industry
17.8
Forward
4
vs History
1
vs Industry
43
Median 3Y
5.3
Median 5Y
4.7
Industry
23.7
vs History
11
vs Industry
52
Median 3Y
3
Median 5Y
3
Industry
16.3
vs History
11
vs Industry
41
Median 3Y
3.5
Median 5Y
3.7
Industry
17.2
vs History
15
vs Industry
76
Median 3Y
0.4
Median 5Y
0.4
Industry
2

Multiples Across Competitors

Competitors Multiples
Aiphone 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
Aiphone Co Ltd
TSE:6718
49.9B JPY 0.8 18 6.1 9.1
JP
Nakayo Inc
TSE:6715
111.4T JPY 6 383.2 7 956 708 364 019 -1 113 898.2
US
Cisco Systems Inc
NASDAQ:CSCO
291.2B USD 5 28.2 19 22.8
US
Arista Networks Inc
NYSE:ANET
154.8B USD 18.2 45.9 39.2 39.9
CN
Zhongji Innolight Co Ltd
SZSE:300308
648B CNY 20.5 75.8 64.2 64.2
US
Motorola Solutions Inc
NYSE:MSI
63.5B USD 5.6 30 22.5 25.5
FI
Nokia Oyj
OMXH:NOKIA
30.4B EUR 1.5 32.5 14.7 28.1
US
Ubiquiti Inc
NYSE:UI
33.4B USD 12 41.7 35.2 36
US
Ciena Corp
NYSE:CIEN
31.8B USD 6.6 256 70.9 102.9
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
291.7B SEK 1.2 11.7 6.7 8.7
CN
ZTE Corp
SZSE:000063
192.4B CNY 1.5 33 36.1 36.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Aiphone Co Ltd
TSE:6718
Average EV/EBITDA: 33 121.2
6.1
9%
0.7
JP
N
Nakayo Inc
TSE:6715
364 019
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
19
19%
1
US
Arista Networks Inc
NYSE:ANET
39.2
28%
1.4
CN
Zhongji Innolight Co Ltd
SZSE:300308
64.2
85%
0.8
US
Motorola Solutions Inc
NYSE:MSI
22.5
14%
1.6
FI
Nokia Oyj
OMXH:NOKIA
14.7
N/A N/A
US
Ubiquiti Inc
NYSE:UI
35.2
7%
5
US
Ciena Corp
NYSE:CIEN
70.9
56%
1.3
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
6.7
5%
1.3
CN
ZTE Corp
SZSE:000063
36.1
18%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Aiphone Co Ltd
TSE:6718
Average EV/EBIT: 37.3
9.1
N/A N/A
JP
N
Nakayo Inc
TSE:6715
Negative Multiple: -1 113 898.2 N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
22.8
23%
1
US
Arista Networks Inc
NYSE:ANET
39.9
28%
1.4
CN
Zhongji Innolight Co Ltd
SZSE:300308
64.2
88%
0.7
US
Motorola Solutions Inc
NYSE:MSI
25.5
15%
1.7
FI
Nokia Oyj
OMXH:NOKIA
28.1
N/A N/A
US
Ubiquiti Inc
NYSE:UI
36
7%
5.1
US
Ciena Corp
NYSE:CIEN
102.9
69%
1.5
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
8.7
9%
1
CN
ZTE Corp
SZSE:000063
36.1
1%
36.1