WA Inc
TSE:7683

Watchlist Manager
WA Inc Logo
WA Inc
TSE:7683
Watchlist
Price: 1 384 JPY 0.29% Market Closed
Market Cap: 26.4B JPY

Relative Value

The Relative Value of one WA Inc stock under the Base Case scenario is hidden JPY. Compared to the current market price of 1 384 JPY, WA Inc 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.

WA Inc Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
12
vs Industry
25
Median 3Y
1
Median 5Y
0.6
Industry
0.6
vs History
0
vs Industry
19
Median 3Y
21.9
Median 5Y
11.1
Industry
17.1
vs History
0
vs Industry
9
Median 3Y
28.6
Median 5Y
22.5
Industry
8.5
vs History
28
vs Industry
2
Median 3Y
99.9
Median 5Y
9.7
Industry
17.6
vs History
14
vs Industry
29
Median 3Y
2.2
Median 5Y
1.2
Industry
1.7
vs History
7
vs Industry
32
Median 3Y
0.9
Median 5Y
0.4
Industry
0.7
vs History
6
vs Industry
55
Median 3Y
1.5
Median 5Y
0.6
Industry
2.3
vs History
0
vs Industry
30
Median 3Y
8.8
Median 5Y
3.7
Industry
8.5
vs History
0
vs Industry
33
Median 3Y
12
Median 5Y
4.9
Industry
13.1
vs History
0
vs Industry
13
Median 3Y
26.3
Median 5Y
13.6
Industry
10
vs History
0
vs Industry
10
Median 3Y
46.1
Median 5Y
31.7
Industry
14.2
vs History
14
vs Industry
19
Median 3Y
2.1
Median 5Y
1
Industry
1.1

Multiples Across Competitors

Competitors Multiples
WA Inc 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
WA Inc
TSE:7683
26.4B JPY 1.1 29.6 12.7 18.8
ES
Industria de Diseno Textil SA
MAD:ITX
174.4B EUR 4.4 28.9 15.1 21.4
US
TJX Companies Inc
NYSE:TJX
172.3B USD 2.9 33.6 21.5 25.4
JP
Fast Retailing Co Ltd
TSE:9983
17.5T JPY 5.2 40.5 20.7 28.7
ZA
Pepkor Holdings Ltd
JSE:PPH
99.5B Zac 0 0 0 0
US
Ross Stores Inc
NASDAQ:ROST
60B USD 2.7 28.7 18.3 21.7
ZA
Mr Price Group Ltd
JSE:MRP
45B Zac 0 0 0 0
SE
H & M Hennes & Mauritz AB
STO:HM B
292.9B SEK 1.3 26.9 8.5 19.1
ZA
Foschini Group Ltd
JSE:TFG
27.1B Zac 0 0 0 0
ZA
Truworths International Ltd
JSE:TRU
20.7B Zac 0 0 0 0
US
Burlington Stores Inc
NYSE:BURL
19.3B USD 1.7 34.7 17.8 26.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
WA Inc
TSE:7683
Average EV/EBITDA: 16.4
12.7
N/A N/A
ES
Industria de Diseno Textil SA
MAD:ITX
15.1
6%
2.5
US
TJX Companies Inc
NYSE:TJX
21.5
9%
2.4
JP
Fast Retailing Co Ltd
TSE:9983
20.7
9%
2.3
ZA
P
Pepkor Holdings Ltd
JSE:PPH
Not Available
11%
N/A
US
Ross Stores Inc
NASDAQ:ROST
18.3
6%
3
ZA
M
Mr Price Group Ltd
JSE:MRP
Not Available
6%
N/A
SE
H & M Hennes & Mauritz AB
STO:HM B
8.5
3%
2.8
ZA
F
Foschini Group Ltd
JSE:TFG
Not Available
12%
N/A
ZA
T
Truworths International Ltd
JSE:TRU
Not Available
29%
N/A
US
Burlington Stores Inc
NYSE:BURL
17.8
17%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
WA Inc
TSE:7683
Average EV/EBIT: 23.1
18.8
N/A N/A
ES
Industria de Diseno Textil SA
MAD:ITX
21.4
7%
3.1
US
TJX Companies Inc
NYSE:TJX
25.4
10%
2.5
JP
Fast Retailing Co Ltd
TSE:9983
28.7
N/A N/A
ZA
P
Pepkor Holdings Ltd
JSE:PPH
Not Available
12%
N/A
US
Ross Stores Inc
NASDAQ:ROST
21.7
6%
3.6
ZA
M
Mr Price Group Ltd
JSE:MRP
Not Available
8%
N/A
SE
H & M Hennes & Mauritz AB
STO:HM B
19.1
7%
2.7
ZA
F
Foschini Group Ltd
JSE:TFG
Not Available
21%
N/A
ZA
T
Truworths International Ltd
JSE:TRU
Not Available
12%
N/A
US
Burlington Stores Inc
NYSE:BURL
26.4
19%
1.4