Workman Co Ltd
TSE:7564

Watchlist Manager
Workman Co Ltd Logo
Workman Co Ltd
TSE:7564
Watchlist
Price: 4 550 JPY 0.44% Market Closed
Market Cap: 372.4B JPY
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one Workman Co Ltd stock under the Base Case scenario is 2 332.63 JPY. Compared to the current market price of 4 550 JPY, Workman Co Ltd is Overvalued by 49%.

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
2 332.63 JPY
Overvaluation 49%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

2.8
P/S
P/S
Price to Sales
2.8
vs History
73
vs Industry
12
Median 3Y
2.8
Median 5Y
3.5
Industry
0.5
Forward
2.7
More Details
23.3
P/E
P/E
Price to Earnings
23.3
vs History
57
vs Industry
23
Median 3Y
22.4
Median 5Y
24.3
Industry
16.8
Forward
22.3
More Details
14.5
P/OCF
P/OCF
Price to OCF
14.5
vs History
87
vs Industry
21
Median 3Y
21.8
Median 5Y
25.3
Industry
8.1
More Details
17.5
P/FCFE
P/FCFE
Price to FCFE
17.5
vs History
87
vs Industry
27
Median 3Y
31.6
Median 5Y
35.1
Industry
16.1
More Details
2.8
P/B
P/B
Price to Book Value
2.8
vs History
79
vs Industry
25
Median 3Y
3.2
Median 5Y
3.9
Industry
1.6
More Details
2.1
EV/S
EV/S
Enterprise Value to Sales
2.1
vs History
74
vs Industry
16
Median 3Y
2.4
Median 5Y
2.9
Industry
0.7
Forward
2
More Details
5.8
EV/GP
EV/GP
Enterprise Value to Gross Profit
5.8
vs History
76
vs Industry
19
Median 3Y
6.6
Median 5Y
8.1
Industry
2.3
More Details
11.1
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
11.1
vs History
68
vs Industry
29
Median 3Y
11
Median 5Y
13.1
Industry
8.4
Forward
10.4
More Details
12.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
12.3
vs History
68
vs Industry
39
Median 3Y
12.2
Median 5Y
14.1
Industry
12.6
Forward
11.5
More Details
11.1
EV/OCF
EV/OCF
Enterprise Value to OCF
11.1
vs History
87
vs Industry
34
Median 3Y
18.4
Median 5Y
21.1
Industry
9.3
More Details
13.3
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
13.3
vs History
87
vs Industry
35
Median 3Y
26
Median 5Y
30.3
Industry
13.1
More Details
4.4
EV/IC
EV/IC
Enterprise Value to IC
4.4
vs History
71
vs Industry
9
Median 3Y
4.4
Median 5Y
6.1
Industry
1.1
More Details

Multiples Across Competitors

Competitors Multiples
Workman Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Workman Co Ltd
TSE:7564
371.3B JPY 2.8 23.3 11.1 12.3
ES
Industria de Diseno Textil SA
MAD:ITX
144.8B EUR 3.7 24.7 12.7 17.9
US
TJX Companies Inc
NYSE:TJX
144B USD 2.6 29.6 19.1 22.5
JP
Fast Retailing Co Ltd
TSE:9983
14.9T JPY 4.5 36.5 18 25
ZA
Pepkor Holdings Ltd
JSE:PPH
100.8B Zac 0 0 0 0
ZA
Mr Price Group Ltd
JSE:MRP
62.3B Zac 0 0 0 0
US
Ross Stores Inc
NASDAQ:ROST
46.8B USD 2.2 22.4 14.4 16.9
ZA
Foschini Group Ltd
JSE:TFG
42.7B Zac 0 0 0 0
ZA
Truworths International Ltd
JSE:TRU
27B Zac 0 0 0 0
SE
H & M Hennes & Mauritz AB
STO:HM B
222.9B SEK 0.9 20.3 6.9 16
IN
Trent Ltd
NSE:TRENT
1.8T INR 10.6 117.5 66.1 97.8
P/S Multiple
Revenue Growth P/S to Growth
JP
Workman Co Ltd
TSE:7564
Average P/S: 3.9
2.8
6%
0.5
ES
Industria de Diseno Textil SA
MAD:ITX
3.7
7%
0.5
US
TJX Companies Inc
NYSE:TJX
2.6
6%
0.4
JP
Fast Retailing Co Ltd
TSE:9983
4.5
9%
0.5
ZA
P
Pepkor Holdings Ltd
JSE:PPH
Not Available
11%
N/A
ZA
M
Mr Price Group Ltd
JSE:MRP
Not Available
8%
N/A
US
Ross Stores Inc
NASDAQ:ROST
2.2
5%
0.4
ZA
F
Foschini Group Ltd
JSE:TFG
Not Available
7%
N/A
ZA
T
Truworths International Ltd
JSE:TRU
Not Available
6%
N/A
SE
H & M Hennes & Mauritz AB
STO:HM B
0.9
3%
0.3
IN
Trent Ltd
NSE:TRENT
10.6
30%
0.4
P/E Multiple
Earnings Growth PEG
JP
Workman Co Ltd
TSE:7564
Average P/E: 39.2
23.3
6%
3.9
ES
Industria de Diseno Textil SA
MAD:ITX
24.7
8%
3.1
US
TJX Companies Inc
NYSE:TJX
29.6
9%
3.3
JP
Fast Retailing Co Ltd
TSE:9983
36.5
10%
3.6
ZA
P
Pepkor Holdings Ltd
JSE:PPH
Not Available
-66%
N/A
ZA
M
Mr Price Group Ltd
JSE:MRP
Not Available
14%
N/A
US
Ross Stores Inc
NASDAQ:ROST
22.4
7%
3.2
ZA
F
Foschini Group Ltd
JSE:TFG
Not Available
15%
N/A
ZA
T
Truworths International Ltd
JSE:TRU
Not Available
0%
N/A
SE
H & M Hennes & Mauritz AB
STO:HM B
20.3
8%
2.5
IN
Trent Ltd
NSE:TRENT
117.5
35%
3.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Workman Co Ltd
TSE:7564
Average EV/EBITDA: 21.2
11.1
7%
1.6
ES
Industria de Diseno Textil SA
MAD:ITX
12.7
7%
1.8
US
TJX Companies Inc
NYSE:TJX
19.1
8%
2.4
JP
Fast Retailing Co Ltd
TSE:9983
18
9%
2
ZA
P
Pepkor Holdings Ltd
JSE:PPH
Not Available
9%
N/A
ZA
M
Mr Price Group Ltd
JSE:MRP
Not Available
8%
N/A
US
Ross Stores Inc
NASDAQ:ROST
14.4
6%
2.4
ZA
F
Foschini Group Ltd
JSE:TFG
Not Available
16%
N/A
ZA
T
Truworths International Ltd
JSE:TRU
Not Available
15%
N/A
SE
H & M Hennes & Mauritz AB
STO:HM B
6.9
4%
1.7
IN
Trent Ltd
NSE:TRENT
66.1
35%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Workman Co Ltd
TSE:7564
Average EV/EBIT: 29.8
12.3
N/A N/A
ES
Industria de Diseno Textil SA
MAD:ITX
17.9
7%
2.6
US
TJX Companies Inc
NYSE:TJX
22.5
8%
2.8
JP
Fast Retailing Co Ltd
TSE:9983
25
N/A N/A
ZA
P
Pepkor Holdings Ltd
JSE:PPH
Not Available
11%
N/A
ZA
M
Mr Price Group Ltd
JSE:MRP
Not Available
12%
N/A
US
Ross Stores Inc
NASDAQ:ROST
16.9
6%
2.8
ZA
F
Foschini Group Ltd
JSE:TFG
Not Available
28%
N/A
ZA
T
Truworths International Ltd
JSE:TRU
Not Available
12%
N/A
SE
H & M Hennes & Mauritz AB
STO:HM B
16
6%
2.7
IN
Trent Ltd
NSE:TRENT
97.8
34%
2.9

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 253,800+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.