United Arrows Ltd
TSE:7606

Watchlist Manager
United Arrows Ltd Logo
United Arrows Ltd
TSE:7606
Watchlist
Price: 2 255 JPY -2.97% Market Closed
Market Cap: 68.1B JPY

Relative Value

The Relative Value of one United Arrows Ltd stock under the Base Case scenario is 2 542.69 JPY. Compared to the current market price of 2 255 JPY, United Arrows Ltd is Undervalued by 11%.

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
2 542.69 JPY
Undervaluation 11%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
41
vs Industry
52
Median 3Y
0.4
Median 5Y
0.4
Industry
0.6
Forward
0.4
vs History
9
vs Industry
45
Median 3Y
13.1
Median 5Y
12.6
Industry
17
Forward
10.9
vs History
0
vs Industry
43
Median 3Y
7.3
Median 5Y
7.1
Industry
8.6
vs History
vs Industry
34
Median 3Y
15
Median 5Y
12.5
Industry
17.3
vs History
36
vs Industry
41
Median 3Y
1.6
Median 5Y
1.6
Industry
1.7
vs History
46
vs Industry
60
Median 3Y
0.4
Median 5Y
0.4
Industry
0.7
Forward
0.4
vs History
52
vs Industry
77
Median 3Y
0.8
Median 5Y
0.8
Industry
2.3
vs History
39
vs Industry
51
Median 3Y
6.4
Median 5Y
6.4
Industry
8.5
Forward
5.6
vs History
26
vs Industry
54
Median 3Y
7.7
Median 5Y
7.6
Industry
13.2
Forward
7.5
vs History
1
vs Industry
51
Median 3Y
6.9
Median 5Y
6.9
Industry
10.1
vs History
vs Industry
35
Median 3Y
8.3
Median 5Y
8.3
Industry
14.4
vs History
31
vs Industry
38
Median 3Y
1.2
Median 5Y
1.2
Industry
1.1

Multiples Across Competitors

Competitors Multiples
United Arrows 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
United Arrows Ltd
TSE:7606
62.3B JPY 0.4 15.6 6.5 8.2
ES
Industria de Diseno Textil SA
MAD:ITX
171B EUR 4.3 28.3 14.8 20.9
US
TJX Companies Inc
NYSE:TJX
170.6B USD 2.9 33.3 21.2 25.2
JP
Fast Retailing Co Ltd
TSE:9983
17.4T JPY 5.1 40.2 20.6 28.5
ZA
Pepkor Holdings Ltd
JSE:PPH
103.9B Zac 0 0 0 0
US
Ross Stores Inc
NASDAQ:ROST
57.9B USD 2.6 27.8 17.6 20.9
ZA
Mr Price Group Ltd
JSE:MRP
56.5B Zac 0 0 0 0
SE
H & M Hennes & Mauritz AB
STO:HM B
283.2B SEK 1.2 26 8.2 18.5
ZA
Foschini Group Ltd
JSE:TFG
27B Zac 0 0 0 0
ZA
Truworths International Ltd
JSE:TRU
20.5B Zac 0 0 0 0
IN
Trent Ltd
NSE:TRENT
1.5T INR 8 91.7 47.1 73.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
United Arrows Ltd
TSE:7606
Average EV/EBITDA: 19.4
6.5
6%
1.1
ES
Industria de Diseno Textil SA
MAD:ITX
14.8
6%
2.5
US
TJX Companies Inc
NYSE:TJX
21.2
9%
2.4
JP
Fast Retailing Co Ltd
TSE:9983
20.6
9%
2.3
ZA
P
Pepkor Holdings Ltd
JSE:PPH
Not Available
11%
N/A
US
Ross Stores Inc
NASDAQ:ROST
17.6
6%
2.9
ZA
M
Mr Price Group Ltd
JSE:MRP
Not Available
6%
N/A
SE
H & M Hennes & Mauritz AB
STO:HM B
8.2
3%
2.7
ZA
F
Foschini Group Ltd
JSE:TFG
Not Available
12%
N/A
ZA
T
Truworths International Ltd
JSE:TRU
Not Available
29%
N/A
IN
Trent Ltd
NSE:TRENT
47.1
26%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
United Arrows Ltd
TSE:7606
Average EV/EBIT: 27.9
8.2
N/A N/A
ES
Industria de Diseno Textil SA
MAD:ITX
20.9
7%
3
US
TJX Companies Inc
NYSE:TJX
25.2
10%
2.5
JP
Fast Retailing Co Ltd
TSE:9983
28.5
N/A N/A
ZA
P
Pepkor Holdings Ltd
JSE:PPH
Not Available
12%
N/A
US
Ross Stores Inc
NASDAQ:ROST
20.9
6%
3.5
ZA
M
Mr Price Group Ltd
JSE:MRP
Not Available
8%
N/A
SE
H & M Hennes & Mauritz AB
STO:HM B
18.5
6%
3.1
ZA
F
Foschini Group Ltd
JSE:TFG
Not Available
21%
N/A
ZA
T
Truworths International Ltd
JSE:TRU
Not Available
12%
N/A
IN
Trent Ltd
NSE:TRENT
73.4
26%
2.8