CIRCULATION Co Ltd
TSE:7379

Watchlist Manager
CIRCULATION Co Ltd Logo
CIRCULATION Co Ltd
TSE:7379
Watchlist
Price: 895 JPY -0.22% Market Closed
Market Cap: 7.8B JPY

Relative Value

The Relative Value of one CIRCULATION Co Ltd stock under the Base Case scenario is 594.29 JPY. Compared to the current market price of 895 JPY, CIRCULATION Co Ltd is Overvalued by 34%.

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
594.29 JPY
Overvaluation 34%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
39
vs Industry
66
Median 3Y
0.8
Median 5Y
0.9
Industry
1.3
Forward
0.8
vs History
30
vs Industry
32
Median 3Y
26.2
Median 5Y
26.7
Industry
18.5
Forward
19.6
vs History
39
vs Industry
35
Median 3Y
19.1
Median 5Y
17.8
Industry
12.6
vs History
41
vs Industry
37
Median 3Y
20.6
Median 5Y
19.3
Industry
16.9
vs History
51
vs Industry
54
Median 3Y
2.5
Median 5Y
2.5
Industry
2.5
vs History
41
vs Industry
77
Median 3Y
0.5
Median 5Y
0.6
Industry
1.4
Forward
0.5
vs History
42
vs Industry
76
Median 3Y
1.3
Median 5Y
1.4
Industry
3.3
vs History
30
vs Industry
51
Median 3Y
9.5
Median 5Y
9.6
Industry
9.8
Forward
8.2
vs History
30
vs Industry
55
Median 3Y
10.5
Median 5Y
10.6
Industry
12.3
vs History
39
vs Industry
55
Median 3Y
12.1
Median 5Y
11.5
Industry
11.8
vs History
39
vs Industry
51
Median 3Y
13.3
Median 5Y
12.1
Industry
13.8
vs History
51
vs Industry
19
Median 3Y
6
Median 5Y
6.2
Industry
1.7

Multiples Across Competitors

Competitors Multiples
CIRCULATION 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
CIRCULATION Co Ltd
TSE:7379
7.2B JPY 0.9 30.7 12.8 13.9
UK
Relx PLC
LSE:REL
57.3B GBP 6 29.5 20.7 21.3
CA
Thomson Reuters Corp
TSX:TRI
78.9B CAD 7.7 32.5 19 26.8
UK
IHS Markit Ltd
F:0M3
37.9B EUR 9.5 36.7 27.1 40.5
IE
Experian PLC
LSE:EXPN
30.8B GBP 5.3 31.1 160.2 226.8
US
Verisk Analytics Inc
NASDAQ:VRSK
30.8B USD 10.3 33.7 19.1 23.7
US
CoStar Group Inc
NASDAQ:CSGP
26B USD 8.6 1 290.6 180.2 -311.5
US
Equifax Inc
NYSE:EFX
26.4B USD 4.4 39.7 15.8 25.2
US
Leidos Holdings Inc
NYSE:LDOS
25.9B USD 1.5 17.9 12.3 14.1
NL
Wolters Kluwer NV
AEX:WKL
20.8B EUR 3.4 18.3 12.2 16.1
CH
SGS SA
SIX:SGSN
18.2B CHF 2.6 29 21.1 21.1
P/E Multiple
Earnings Growth PEG
JP
CIRCULATION Co Ltd
TSE:7379
Average P/E: 144.5
30.7
N/A N/A
UK
Relx PLC
LSE:REL
29.5
14%
2.1
CA
Thomson Reuters Corp
TSX:TRI
32.5
1%
32.5
UK
I
IHS Markit Ltd
F:0M3
36.7
N/A N/A
IE
Experian PLC
LSE:EXPN
31.1
21%
1.5
US
Verisk Analytics Inc
NASDAQ:VRSK
33.7
8%
4.2
US
CoStar Group Inc
NASDAQ:CSGP
1 290.6
83%
15.5
US
Equifax Inc
NYSE:EFX
39.7
30%
1.3
US
Leidos Holdings Inc
NYSE:LDOS
17.9
10%
1.8
NL
Wolters Kluwer NV
AEX:WKL
18.3
11%
1.7
CH
SGS SA
SIX:SGSN
29
15%
1.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
CIRCULATION Co Ltd
TSE:7379
Average EV/EBITDA: 45.5
12.8
N/A N/A
UK
Relx PLC
LSE:REL
20.7
16%
1.3
CA
Thomson Reuters Corp
TSX:TRI
19
7%
2.7
UK
I
IHS Markit Ltd
F:0M3
27.1
N/A N/A
IE
Experian PLC
LSE:EXPN
160.2
10%
16
US
Verisk Analytics Inc
NASDAQ:VRSK
19.1
10%
1.9
US
CoStar Group Inc
NASDAQ:CSGP
180.2
95%
1.9
US
Equifax Inc
NYSE:EFX
15.8
12%
1.3
US
Leidos Holdings Inc
NYSE:LDOS
12.3
6%
2.1
NL
Wolters Kluwer NV
AEX:WKL
12.2
7%
1.7
CH
SGS SA
SIX:SGSN
21.1
10%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
CIRCULATION Co Ltd
TSE:7379
Average EV/EBIT: 42.9
13.9
N/A N/A
UK
Relx PLC
LSE:REL
21.3
11%
1.9
CA
Thomson Reuters Corp
TSX:TRI
26.8
10%
2.7
UK
I
IHS Markit Ltd
F:0M3
40.5
N/A N/A
IE
Experian PLC
LSE:EXPN
226.8
14%
16.2
US
Verisk Analytics Inc
NASDAQ:VRSK
23.7
11%
2.2
US
CoStar Group Inc
NASDAQ:CSGP
Negative Multiple: -311.5
406%
N/A
US
Equifax Inc
NYSE:EFX
25.2
18%
1.4
US
Leidos Holdings Inc
NYSE:LDOS
14.1
9%
1.6
NL
Wolters Kluwer NV
AEX:WKL
16.1
9%
1.8
CH
SGS SA
SIX:SGSN
21.1
13%
1.6