A

Asiro Inc
TSE:7378

Watchlist Manager
Asiro Inc
TSE:7378
Watchlist
Price: 1 928 JPY -1.13%
Market Cap: ¥14.2B

Relative Value

The Relative Value of one Asiro Inc stock under the Base Case scenario is 1 641.49 JPY. Compared to the current market price of 1 928 JPY, Asiro Inc is Overvalued by 15%.

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
1 641.49 JPY
Overvaluation 15%
Relative Value
Price
A
Worst Case
Base Case
Best Case

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
14.1B JPY 2.1 13.7 7.6 8.3
UK
Relx PLC
LSE:REL
49.5B GBP 5.2 25.8 18.5 18.9
CA
Thomson Reuters Corp
TSX:TRI
71.8B CAD 7.1 29.7 12.6 17.8
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.5 36.5 31.2 46.7
IE
Experian PLC
LSE:EXPN
25.1B GBP 4.2 24.5 18.2 25.7
US
Verisk Analytics Inc
NASDAQ:VRSK
30.3B USD 10 32.8 18.7 23.2
US
CoStar Group Inc
NASDAQ:CSGP
28.8B USD 9.4 1 414 198.1 -342.4
US
Equifax Inc
NYSE:EFX
25.6B USD 4.3 38.9 15.5 24.7
CH
SGS SA
SIX:SGSN
18B CHF 2.6 28.8 20.9 20.9
US
Leidos Holdings Inc
NYSE:LDOS
23.9B USD 1.4 17 11.8 13.5
NL
Wolters Kluwer NV
AEX:WKL
19B EUR 3.1 17 11.4 15
P/S Multiple
Revenue Growth P/S to Growth
JP
A
Asiro Inc
TSE:7378
Average P/S: 5.4
2.1
N/A N/A
UK
Relx PLC
LSE:REL
5.2
6%
0.9
CA
Thomson Reuters Corp
TSX:TRI
7.1
7%
1
UK
I
IHS Markit Ltd
F:0M3
9.5
N/A N/A
IE
Experian PLC
LSE:EXPN
4.2
10%
0.4
US
Verisk Analytics Inc
NASDAQ:VRSK
10
8%
1.2
US
CoStar Group Inc
NASDAQ:CSGP
9.4
17%
0.6
US
Equifax Inc
NYSE:EFX
4.3
9%
0.5
CH
SGS SA
SIX:SGSN
2.6
6%
0.4
US
Leidos Holdings Inc
NYSE:LDOS
1.4
4%
0.3
NL
Wolters Kluwer NV
AEX:WKL
3.1
5%
0.6
P/E Multiple
Earnings Growth PEG
JP
A
Asiro Inc
TSE:7378
Average P/E: 152.6
13.7
N/A N/A
UK
Relx PLC
LSE:REL
25.8
14%
1.8
CA
Thomson Reuters Corp
TSX:TRI
29.7
1%
29.7
UK
I
IHS Markit Ltd
F:0M3
36.5
N/A N/A
IE
Experian PLC
LSE:EXPN
24.5
21%
1.2
US
Verisk Analytics Inc
NASDAQ:VRSK
32.8
8%
4.1
US
CoStar Group Inc
NASDAQ:CSGP
1 414
80%
17.7
US
Equifax Inc
NYSE:EFX
38.9
30%
1.3
CH
SGS SA
SIX:SGSN
28.8
15%
1.9
US
Leidos Holdings Inc
NYSE:LDOS
17
10%
1.7
NL
Wolters Kluwer NV
AEX:WKL
17
11%
1.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
A
Asiro Inc
TSE:7378
Average EV/EBITDA: 33.1
7.6
N/A N/A
UK
Relx PLC
LSE:REL
18.5
16%
1.2
CA
Thomson Reuters Corp
TSX:TRI
12.6
7%
1.8
UK
I
IHS Markit Ltd
F:0M3
31.2
N/A N/A
IE
Experian PLC
LSE:EXPN
18.2
10%
1.8
US
Verisk Analytics Inc
NASDAQ:VRSK
18.7
10%
1.9
US
CoStar Group Inc
NASDAQ:CSGP
198.1
92%
2.2
US
Equifax Inc
NYSE:EFX
15.5
12%
1.3
CH
SGS SA
SIX:SGSN
20.9
10%
2.1
US
Leidos Holdings Inc
NYSE:LDOS
11.8
6%
2
NL
Wolters Kluwer NV
AEX:WKL
11.4
7%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
A
Asiro Inc
TSE:7378
Average EV/EBIT: 21.5
8.3
N/A N/A
UK
Relx PLC
LSE:REL
18.9
11%
1.7
CA
Thomson Reuters Corp
TSX:TRI
17.8
10%
1.8
UK
I
IHS Markit Ltd
F:0M3
46.7
N/A N/A
IE
Experian PLC
LSE:EXPN
25.7
14%
1.8
US
Verisk Analytics Inc
NASDAQ:VRSK
23.2
11%
2.1
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -342.4
403%
N/A
US
Equifax Inc
NYSE:EFX
24.7
18%
1.4
CH
SGS SA
SIX:SGSN
20.9
13%
1.6
US
Leidos Holdings Inc
NYSE:LDOS
13.5
8%
1.7
NL
Wolters Kluwer NV
AEX:WKL
15
9%
1.7