IHI Corp
TSE:7013

Watchlist Manager
IHI Corp Logo
IHI Corp
TSE:7013
Watchlist
Price: 3 046 JPY -0.1% Market Closed
Market Cap: 3.3T JPY

Relative Value

The Relative Value of one IHI Corp stock under the Base Case scenario is hidden JPY. Compared to the current market price of 3 046 JPY, IHI Corp 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.

IHI Corp Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
59
Median 3Y
0.4
Median 5Y
0.3
Industry
1.8
Forward
1.9
vs History
4
vs Industry
49
Median 3Y
9.8
Median 5Y
7.3
Industry
22.8
Forward
24.5
vs History
11
vs Industry
31
Median 3Y
8.6
Median 5Y
7.2
Industry
15.4
vs History
vs Industry
21
Median 3Y
-15.4
Median 5Y
-6.8
Industry
21.9
vs History
1
vs Industry
20
Median 3Y
1.5
Median 5Y
1.1
Industry
2.1
vs History
1
vs Industry
54
Median 3Y
0.7
Median 5Y
0.5
Industry
1.9
Forward
2.1
vs History
1
vs Industry
49
Median 3Y
4.9
Median 5Y
3.2
Industry
6.7
vs History
11
vs Industry
48
Median 3Y
6.1
Median 5Y
5.9
Industry
13.1
Forward
14.5
vs History
22
vs Industry
42
Median 3Y
9.2
Median 5Y
12.1
Industry
17.4
vs History
11
vs Industry
27
Median 3Y
13
Median 5Y
11.4
Industry
15.6
vs History
15
vs Industry
11
Median 3Y
17.6
Median 5Y
13.7
Industry
19.5
vs History
1
vs Industry
55
Median 3Y
0.5
Median 5Y
0.4
Industry
1.5

Multiples Across Competitors

Competitors Multiples
IHI 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
IHI Corp
TSE:7013
3.2T JPY 2 30.5 16 24.9
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
108.8B USD 5.4 29.9 22.4 27.1
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
14.3T JPY 2.8 57 25.2 35.1
SE
Atlas Copco AB
STO:ATCO A
812.2B SEK 4.7 29.4 18.8 23.7
US
Illinois Tool Works Inc
NYSE:ITW
71.5B USD 4.5 23.6 17.5 19.1
US
Barnes Group Inc
NYSE:B
69B USD 4.7 19.3 8.2 10.5
SE
Sandvik AB
STO:SAND
365.9B SEK 3 24.7 14.2 19.3
CH
Schindler Holding AG
SIX:SCHP
30.8B CHF 2.8 31.3 18 22.5
JP
Fanuc Corp
TSE:6954
5.8T JPY 7 36.5 23.7 30.2
FI
Kone Oyj
OMXH:KNEBV
30.4B EUR 2.7 31.9 18.5 23
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
IHI Corp
TSE:7013
Average EV/EBITDA: 15 636.6
16
9%
1.8
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
22.4
11%
2
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
25.2
18%
1.4
SE
Atlas Copco AB
STO:ATCO A
18.8
3%
6.3
US
Illinois Tool Works Inc
NYSE:ITW
17.5
4%
4.4
US
Barnes Group Inc
NYSE:B
8.2
33%
0.2
SE
Sandvik AB
STO:SAND
14.2
5%
2.8
CH
Schindler Holding AG
SIX:SCHP
18
8%
2.3
JP
Fanuc Corp
TSE:6954
23.7
10%
2.4
FI
K
Kone Oyj
OMXH:KNEBV
18.5
9%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
IHI Corp
TSE:7013
Average EV/EBIT: 19 127.7
24.9
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
27.1
15%
1.8
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
35.1
N/A N/A
SE
Atlas Copco AB
STO:ATCO A
23.7
3%
7.9
US
Illinois Tool Works Inc
NYSE:ITW
19.1
4%
4.8
US
Barnes Group Inc
NYSE:B
10.5
43%
0.2
SE
Sandvik AB
STO:SAND
19.3
8%
2.4
CH
Schindler Holding AG
SIX:SCHP
22.5
10%
2.2
JP
Fanuc Corp
TSE:6954
30.2
N/A N/A
FI
K
Kone Oyj
OMXH:KNEBV
23
10%
2.3