Ukai Co Ltd
TSE:7621

Watchlist Manager
Ukai Co Ltd Logo
Ukai Co Ltd
TSE:7621
Watchlist
Price: 3 430 JPY 1.33% Market Closed
Market Cap: 19.3B JPY

Relative Value

The Relative Value of one Ukai Co Ltd stock under the Base Case scenario is hidden JPY. Compared to the current market price of 3 430 JPY, Ukai Co Ltd is hidden .

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.

Ukai Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
43
Median 3Y
1.5
Median 5Y
1.6
Industry
1.4
Forward
1.3
vs History
vs Industry
7
Median 3Y
24.8
Median 5Y
19.5
Industry
20
Forward
36.6
vs History
28
vs Industry
18
Median 3Y
16.3
Median 5Y
14.3
Industry
9.5
vs History
38
vs Industry
9
Median 3Y
49.5
Median 5Y
44.2
Industry
18.1
vs History
85
vs Industry
18
Median 3Y
4.6
Median 5Y
4.8
Industry
2.1
vs History
96
vs Industry
56
Median 3Y
1.6
Median 5Y
1.7
Industry
1.9
Forward
1.1
vs History
96
vs Industry
58
Median 3Y
2.9
Median 5Y
3.1
Industry
3.7
vs History
66
vs Industry
21
Median 3Y
16.5
Median 5Y
15
Industry
10.6
vs History
14
vs Industry
19
Median 3Y
25.8
Median 5Y
23.6
Industry
16.4
vs History
46
vs Industry
26
Median 3Y
15.6
Median 5Y
15.2
Industry
11.3
vs History
31
vs Industry
31
Median 3Y
17.3
Median 5Y
16.7
Industry
16.4
vs History
19
vs Industry
15
Median 3Y
2.7
Median 5Y
2.5
Industry
1.3

Multiples Across Competitors

Competitors Multiples
Ukai 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
Ukai Co Ltd
TSE:7621
19.3B JPY 1.4 -104.2 14.2 33.7
US
McDonald's Corp
NYSE:MCD
219.4B USD 8.4 26.1 17.9 21.2
JP
DD Holdings Co Ltd
TSE:3073
18.1T JPY 460.1 7 886.9 3 785.7 4 750.9
US
Starbucks Corp
NASDAQ:SBUX
103.6B USD 2.8 55.8 21.4 32
UK
Compass Group PLC
LSE:CPG
39.4B GBP 0.9 21.1 11.3 14.4
US
Chipotle Mexican Grill Inc
NYSE:CMG
53.8B USD 4.6 35 22.7 26.9
US
Yum! Brands Inc
NYSE:YUM
43.7B USD 5.4 30.2 19.4 20.8
CA
Restaurant Brands International Inc
NYSE:QSR
31.8B USD 3.4 34.5 16.4 18.4
IN
Eternal Ltd
NSE:ETERNAL
2.7T INR 8.5 1 446.1 451.6 -417.5
US
Darden Restaurants Inc
NYSE:DRI
24B USD 1.9 21.4 14 19.1
CN
MIXUE Group
HKEX:2097
161B HKD 0 0 0 0
P/E Multiple
Earnings Growth PEG
JP
Ukai Co Ltd
TSE:7621
Average P/E: 1 061.9
Negative Multiple: -104.2
N/A N/A
US
McDonald's Corp
NYSE:MCD
26.1
8%
3.3
JP
DD Holdings Co Ltd
TSE:3073
7 886.9
12%
657.2
US
Starbucks Corp
NASDAQ:SBUX
55.8
31%
1.8
UK
Compass Group PLC
LSE:CPG
21.1
18%
1.2
US
Chipotle Mexican Grill Inc
NYSE:CMG
35
8%
4.4
US
Yum! Brands Inc
NYSE:YUM
30.2
12%
2.5
CA
Restaurant Brands International Inc
NYSE:QSR
34.5
12%
2.9
IN
Eternal Ltd
NSE:ETERNAL
1 446.1
102%
14.2
US
Darden Restaurants Inc
NYSE:DRI
21.4
12%
1.8
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Ukai Co Ltd
TSE:7621
Average EV/EBITDA: 437.5
14.2
N/A N/A
US
McDonald's Corp
NYSE:MCD
17.9
6%
3
JP
DD Holdings Co Ltd
TSE:3073
3 785.7
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
21.4
13%
1.6
UK
Compass Group PLC
LSE:CPG
11.3
16%
0.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
22.7
8%
2.8
US
Yum! Brands Inc
NYSE:YUM
19.4
8%
2.4
CA
Restaurant Brands International Inc
NYSE:QSR
16.4
9%
1.8
IN
Eternal Ltd
NSE:ETERNAL
451.6
116%
3.9
US
Darden Restaurants Inc
NYSE:DRI
14
8%
1.7
CN
M
MIXUE Group
HKEX:2097
Not Available
19%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Ukai Co Ltd
TSE:7621
Average EV/EBIT: 548.6
33.7
N/A N/A
US
McDonald's Corp
NYSE:MCD
21.2
7%
3
JP
DD Holdings Co Ltd
TSE:3073
4 750.9
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
32
18%
1.8
UK
Compass Group PLC
LSE:CPG
14.4
13%
1.1
US
Chipotle Mexican Grill Inc
NYSE:CMG
26.9
7%
3.8
US
Yum! Brands Inc
NYSE:YUM
20.8
8%
2.6
CA
Restaurant Brands International Inc
NYSE:QSR
18.4
8%
2.3
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -417.5 N/A N/A
US
Darden Restaurants Inc
NYSE:DRI
19.1
9%
2.1
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A