A

Asiro Inc
TSE:7378

Watchlist Manager
Asiro Inc
TSE:7378
Watchlist
Price: 1 680 JPY 3.9% Market Closed
Market Cap: 12.4B JPY

Relative Value

The Relative Value of one Asiro Inc stock under the Base Case scenario is 1 763.7 JPY. Compared to the current market price of 1 680 JPY, Asiro Inc is Undervalued by 5%.

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
1 763.7 JPY
Undervaluation 5%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
64
vs Industry
26
Median 3Y
1.9
Median 5Y
2.1
Industry
1.3
vs History
67
vs Industry
23
Median 3Y
14.8
Median 5Y
16.3
Industry
18.5
vs History
78
vs Industry
26
Median 3Y
12
Median 5Y
13.1
Industry
12.6
vs History
39
vs Industry
17
Median 3Y
13.4
Median 5Y
9.6
Industry
16.9
vs History
16
vs Industry
14
Median 3Y
2.9
Median 5Y
2.7
Industry
2.5
vs History
66
vs Industry
28
Median 3Y
1.6
Median 5Y
1.8
Industry
1.4
vs History
60
vs Industry
26
Median 3Y
3.9
Median 5Y
4
Industry
3.3
vs History
85
vs Industry
27
Median 3Y
10.7
Median 5Y
9.4
Industry
9.8
vs History
87
vs Industry
31
Median 3Y
13.6
Median 5Y
11.1
Industry
12.3
vs History
76
vs Industry
27
Median 3Y
10.5
Median 5Y
10.4
Industry
11.8
vs History
78
vs Industry
28
Median 3Y
11.2
Median 5Y
10.8
Industry
13.8
vs History
12
vs Industry
10
Median 3Y
2.6
Median 5Y
2.6
Industry
1.7

Multiples Across Competitors

Competitors Multiples
Asiro Inc 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
Asiro Inc
TSE:7378
12.2B JPY 1.8 12 6.4 7
UK
Relx PLC
LSE:REL
57.9B GBP 6.1 30.1 21.2 21.7
CA
Thomson Reuters Corp
TSX:TRI
79.8B CAD 7.8 32.8 19.2 27.1
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.5 36.6 27 40.4
IE
Experian PLC
LSE:EXPN
31.6B GBP 5.3 31.2 160.4 227
US
Verisk Analytics Inc
NASDAQ:VRSK
31.1B USD 10.3 33.9 19.2 23.8
US
Equifax Inc
NYSE:EFX
27.3B USD 4.6 42.1 16 26.1
US
CoStar Group Inc
NASDAQ:CSGP
26.1B USD 8.3 1 255.9 179.3 -309.9
US
Leidos Holdings Inc
NYSE:LDOS
25B USD 1.4 18.1 12.3 14
NL
Wolters Kluwer NV
AEX:WKL
21.3B EUR 3.5 19 12.6 16.6
CH
SGS SA
SIX:SGSN
18.3B CHF 2.7 29.2 21.2 21.2
P/S Multiple
Revenue Growth P/S to Growth
JP
A
Asiro Inc
TSE:7378
Average P/S: 5.6
1.8
N/A N/A
UK
Relx PLC
LSE:REL
6.1
6%
1
CA
Thomson Reuters Corp
TSX:TRI
7.8
7%
1.1
UK
I
IHS Markit Ltd
F:0M3
9.5
N/A N/A
IE
Experian PLC
LSE:EXPN
5.3
10%
0.5
US
Verisk Analytics Inc
NASDAQ:VRSK
10.3
8%
1.3
US
Equifax Inc
NYSE:EFX
4.6
9%
0.5
US
CoStar Group Inc
NASDAQ:CSGP
8.3
17%
0.5
US
Leidos Holdings Inc
NYSE:LDOS
1.4
4%
0.4
NL
Wolters Kluwer NV
AEX:WKL
3.5
5%
0.7
CH
SGS SA
SIX:SGSN
2.7
6%
0.4
P/E Multiple
Earnings Growth PEG
JP
A
Asiro Inc
TSE:7378
Average P/E: 140.1
12
N/A N/A
UK
Relx PLC
LSE:REL
30.1
14%
2.1
CA
Thomson Reuters Corp
TSX:TRI
32.8
1%
32.8
UK
I
IHS Markit Ltd
F:0M3
36.6
N/A N/A
IE
Experian PLC
LSE:EXPN
31.2
21%
1.5
US
Verisk Analytics Inc
NASDAQ:VRSK
33.9
8%
4.2
US
Equifax Inc
NYSE:EFX
42.1
30%
1.4
US
CoStar Group Inc
NASDAQ:CSGP
1 255.9
83%
15.1
US
Leidos Holdings Inc
NYSE:LDOS
18.1
10%
1.8
NL
Wolters Kluwer NV
AEX:WKL
19
11%
1.7
CH
SGS SA
SIX:SGSN
29.2
15%
1.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
A
Asiro Inc
TSE:7378
Average EV/EBITDA: 45
6.4
N/A N/A
UK
Relx PLC
LSE:REL
21.2
16%
1.3
CA
Thomson Reuters Corp
TSX:TRI
19.2
7%
2.7
UK
I
IHS Markit Ltd
F:0M3
27
N/A N/A
IE
Experian PLC
LSE:EXPN
160.4
10%
16
US
Verisk Analytics Inc
NASDAQ:VRSK
19.2
10%
1.9
US
Equifax Inc
NYSE:EFX
16
12%
1.3
US
CoStar Group Inc
NASDAQ:CSGP
179.3
95%
1.9
US
Leidos Holdings Inc
NYSE:LDOS
12.3
6%
2
NL
Wolters Kluwer NV
AEX:WKL
12.6
7%
1.8
CH
SGS SA
SIX:SGSN
21.2
10%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
A
Asiro Inc
TSE:7378
Average EV/EBIT: 42.5
7
N/A N/A
UK
Relx PLC
LSE:REL
21.7
11%
2
CA
Thomson Reuters Corp
TSX:TRI
27.1
10%
2.7
UK
I
IHS Markit Ltd
F:0M3
40.4
N/A N/A
IE
Experian PLC
LSE:EXPN
227
14%
16.2
US
Verisk Analytics Inc
NASDAQ:VRSK
23.8
11%
2.2
US
Equifax Inc
NYSE:EFX
26.1
18%
1.5
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -309.9
406%
N/A
US
Leidos Holdings Inc
NYSE:LDOS
14
9%
1.6
NL
Wolters Kluwer NV
AEX:WKL
16.6
9%
1.8
CH
SGS SA
SIX:SGSN
21.2
13%
1.6