Natty Swanky Holdings Co Ltd
TSE:7674

Watchlist Manager
Natty Swanky Holdings Co Ltd Logo
Natty Swanky Holdings Co Ltd
TSE:7674
Watchlist
Price: 3 040 JPY -0.33% Market Closed
Market Cap: 7.4B JPY

Relative Value

The Relative Value of one Natty Swanky Holdings Co Ltd stock under the Base Case scenario is hidden JPY. Compared to the current market price of 3 040 JPY, Natty Swanky Holdings 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.

Natty Swanky Holdings Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
53
Median 3Y
1.2
Median 5Y
1.2
Industry
1.4
vs History
vs Industry
15
Median 3Y
-17.5
Median 5Y
-9.4
Industry
20.1
vs History
vs Industry
33
Median 3Y
9.7
Median 5Y
10.4
Industry
9.5
vs History
vs Industry
23
Median 3Y
-8.4
Median 5Y
-8.3
Industry
18.2
vs History
14
vs Industry
23
Median 3Y
3.7
Median 5Y
3.7
Industry
2.1
vs History
85
vs Industry
63
Median 3Y
1
Median 5Y
1.1
Industry
1.9
vs History
63
vs Industry
71
Median 3Y
1.4
Median 5Y
1.5
Industry
3.8
vs History
vs Industry
7
Median 3Y
18.7
Median 5Y
16.6
Industry
10.6
vs History
vs Industry
0
Median 3Y
-18.4
Median 5Y
-16.6
Industry
16.5
vs History
vs Industry
47
Median 3Y
7.9
Median 5Y
8.8
Industry
11.3
vs History
vs Industry
44
Median 3Y
-7.8
Median 5Y
-7.6
Industry
16.3
vs History
42
vs Industry
20
Median 3Y
2.9
Median 5Y
2.9
Industry
1.3

Multiples Across Competitors

Competitors Multiples
Natty Swanky Holdings 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
Natty Swanky Holdings Co Ltd
TSE:7674
7.4B JPY 1 -9.2 -38.5 -18.3
US
McDonald's Corp
NYSE:MCD
220B USD 8.4 26.1 18 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
100.3B USD 2.7 54 20.8 31.1
UK
Compass Group PLC
LSE:CPG
40B GBP 0.9 21.4 11.5 14.6
US
Chipotle Mexican Grill Inc
NYSE:CMG
51.9B USD 4.4 33.8 21.9 25.9
US
Yum! Brands Inc
NYSE:YUM
42.7B USD 5.3 29.5 19 20.4
CA
Restaurant Brands International Inc
NYSE:QSR
31.2B USD 3.4 33.9 16.2 18.2
IN
Eternal Ltd
NSE:ETERNAL
2.6T INR 8.2 1 390.5 433.5 -400.8
US
Darden Restaurants Inc
NYSE:DRI
23.3B USD 1.9 20.8 13.7 18.7
CN
MIXUE Group
HKEX:2097
162.1B HKD 0 0 0 0
P/E Multiple
Earnings Growth PEG
JP
Natty Swanky Holdings Co Ltd
TSE:7674
Average P/E: 1 055.2
Negative Multiple: -9.2
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
54
31%
1.7
UK
Compass Group PLC
LSE:CPG
21.4
18%
1.2
US
Chipotle Mexican Grill Inc
NYSE:CMG
33.8
8%
4.2
US
Yum! Brands Inc
NYSE:YUM
29.5
12%
2.5
CA
Restaurant Brands International Inc
NYSE:QSR
33.9
12%
2.8
IN
Eternal Ltd
NSE:ETERNAL
1 390.5
102%
13.6
US
Darden Restaurants Inc
NYSE:DRI
20.8
12%
1.7
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Natty Swanky Holdings Co Ltd
TSE:7674
Average EV/EBITDA: 482.2
Negative Multiple: -38.5
N/A N/A
US
McDonald's Corp
NYSE:MCD
18
6%
3
JP
DD Holdings Co Ltd
TSE:3073
3 785.7
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
20.8
13%
1.6
UK
Compass Group PLC
LSE:CPG
11.5
16%
0.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
21.9
8%
2.7
US
Yum! Brands Inc
NYSE:YUM
19
8%
2.4
CA
Restaurant Brands International Inc
NYSE:QSR
16.2
9%
1.8
IN
Eternal Ltd
NSE:ETERNAL
433.5
117%
3.7
US
Darden Restaurants Inc
NYSE:DRI
13.7
8%
1.7
CN
M
MIXUE Group
HKEX:2097
Not Available
19%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Natty Swanky Holdings Co Ltd
TSE:7674
Average EV/EBIT: 612.6
Negative Multiple: -18.3
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
31.1
18%
1.7
UK
Compass Group PLC
LSE:CPG
14.6
13%
1.1
US
Chipotle Mexican Grill Inc
NYSE:CMG
25.9
7%
3.7
US
Yum! Brands Inc
NYSE:YUM
20.4
8%
2.6
CA
Restaurant Brands International Inc
NYSE:QSR
18.2
8%
2.3
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -400.8 N/A N/A
US
Darden Restaurants Inc
NYSE:DRI
18.7
9%
2.1
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A