Kawasaki Heavy Industries Ltd
TSE:7012

Watchlist Manager
Kawasaki Heavy Industries Ltd Logo
Kawasaki Heavy Industries Ltd
TSE:7012
Watchlist
Price: 12 675 JPY -2.76% Market Closed
Market Cap: ¥2.1T

Relative Value

The Relative Value of one Kawasaki Heavy Industries Ltd stock under the Base Case scenario is 10 269.69 JPY. Compared to the current market price of 12 675 JPY, Kawasaki Heavy Industries Ltd is Overvalued by 19%.

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
10 269.69 JPY
Overvaluation 19%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Kawasaki Heavy Industries 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
Kawasaki Heavy Industries Ltd
TSE:7012
2.1T JPY 1 22.6 11.7 23
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
115.7B USD 5.8 31.8 23.7 28.7
SE
Atlas Copco AB
STO:ATCO A
890.4B SEK 5.2 32.1 20 25.2
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
14.9T JPY 3.1 60.1 27.4 40.6
US
Barnes Group Inc
NYSE:B
89B USD 6 24.4 10.4 13.3
US
Illinois Tool Works Inc
NYSE:ITW
75.2B USD 4.7 24.8 18.3 20
SE
Sandvik AB
STO:SAND
433.1B SEK 3.6 29.4 16.6 22.6
CH
Schindler Holding AG
SIX:SCHP
32B CHF 2.9 32.7 18.7 23.4
FI
Kone Oyj
OMXH:KNEBV
31.5B EUR 2.8 33.1 19.2 23.9
JP
Fanuc Corp
TSE:6954
5.7T JPY 7 36.2 23.4 29.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Kawasaki Heavy Industries Ltd
TSE:7012
Average EV/EBITDA: 15 637.3
11.7
13%
0.9
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
23.7
11%
2.2
SE
Atlas Copco AB
STO:ATCO A
20
3%
6.7
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
27.4
19%
1.4
US
Barnes Group Inc
NYSE:B
10.4
33%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
18.3
3%
6.1
SE
Sandvik AB
STO:SAND
16.6
6%
2.8
CH
Schindler Holding AG
SIX:SCHP
18.7
8%
2.3
FI
K
Kone Oyj
OMXH:KNEBV
19.2
9%
2.1
JP
Fanuc Corp
TSE:6954
23.4
10%
2.3