Yonex Co Ltd
TSE:7906

Watchlist Manager
Yonex Co Ltd Logo
Yonex Co Ltd
TSE:7906
Watchlist
Price: 3 185 JPY -1.85%
Market Cap: 295.8B JPY

Relative Value

The Relative Value of one Yonex Co Ltd stock under the Base Case scenario is hidden JPY. Compared to the current market price of 3 185 JPY, Yonex 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.

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

Valuation Multiples

vs History
6
vs Industry
33
Median 3Y
1.3
Median 5Y
1.2
Industry
1.2
Forward
1.7
vs History
19
vs Industry
28
Median 3Y
18
Median 5Y
17.9
Industry
19.2
Forward
20.7
vs History
25
vs Industry
29
Median 3Y
18.8
Median 5Y
14.1
Industry
11.8
vs History
14
vs Industry
32
Median 3Y
17.1
Median 5Y
20.3
Industry
19.4
vs History
6
vs Industry
18
Median 3Y
2.5
Median 5Y
2.1
Industry
1.7
vs History
6
vs Industry
36
Median 3Y
1.2
Median 5Y
1
Industry
1.4
Forward
1.6
vs History
6
vs Industry
50
Median 3Y
2.6
Median 5Y
2.3
Industry
4.2
vs History
20
vs Industry
29
Median 3Y
9.4
Median 5Y
9.4
Industry
10.4
Forward
13.1
vs History
22
vs Industry
31
Median 3Y
11.5
Median 5Y
11.5
Industry
15.6
vs History
25
vs Industry
35
Median 3Y
17.3
Median 5Y
12
Industry
12.2
vs History
6
vs Industry
13
Median 3Y
23.4
Median 5Y
15.9
Industry
14.2
vs History
6
vs Industry
20
Median 3Y
2.2
Median 5Y
1.8
Industry
1.4

Multiples Across Competitors

Competitors Multiples
Yonex 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
Yonex Co Ltd
TSE:7906
272.1B JPY 1.9 22.6 11.9 14.1
JP
Bandai Namco Holdings Inc
TSE:7832
2.8T JPY 2.2 20.8 10.8 13.3
US
Hasbro Inc
NASDAQ:HAS
11.4B USD 2.6 -20.4 13.8 16.1
JP
Shimano Inc
TSE:7309
1.4T JPY 3.1 28.4 12.9 19.4
UK
Games Workshop Group PLC
LSE:GAW
6.5B GBP 10.5 33 20.8 24.3
US
Mattel Inc
NASDAQ:MAT
6.4B USD 1.2 14.7 9.6 12.2
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
42.6B CNY 2.3 23.6 23.9 23.9
CA
BRP Inc
TSX:DOO
7.6B CAD 0.9 311.9 10 18
US
Acushnet Holdings Corp
NYSE:GOLF
4.9B USD 1.9 21.9 15.4 18.2
US
Brunswick Corp
NYSE:BC
4.7B USD 0.9 -19.5 11 22.1
US
Polaris Inc
NYSE:PII
3.7B USD 0.5 -24.8 13.5 92.6
P/E Multiple
Earnings Growth PEG
JP
Yonex Co Ltd
TSE:7906
Average P/E: 59.6
22.6
14%
1.6
JP
Bandai Namco Holdings Inc
TSE:7832
20.8
6%
3.5
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -20.4
29%
N/A
JP
Shimano Inc
TSE:7309
28.4
1%
28.4
UK
Games Workshop Group PLC
LSE:GAW
33
4%
8.2
US
Mattel Inc
NASDAQ:MAT
14.7
3%
4.9
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
23.6
26%
0.9
CA
BRP Inc
TSX:DOO
311.9
N/A N/A
US
Acushnet Holdings Corp
NYSE:GOLF
21.9
7%
3.1
US
Brunswick Corp
NYSE:BC
Negative Multiple: -19.5
38%
N/A
US
Polaris Inc
NYSE:PII
Negative Multiple: -24.8
23%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Yonex Co Ltd
TSE:7906
Average EV/EBITDA: 14
11.9
9%
1.3
JP
Bandai Namco Holdings Inc
TSE:7832
10.8
5%
2.2
US
Hasbro Inc
NASDAQ:HAS
13.8
14%
1
JP
Shimano Inc
TSE:7309
12.9
9%
1.4
UK
Games Workshop Group PLC
LSE:GAW
20.8
4%
5.2
US
Mattel Inc
NASDAQ:MAT
9.6
7%
1.4
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
23.9
37%
0.6
CA
BRP Inc
TSX:DOO
10
9%
1.1
US
Acushnet Holdings Corp
NYSE:GOLF
15.4
7%
2.2
US
Brunswick Corp
NYSE:BC
11
3%
3.7
US
Polaris Inc
NYSE:PII
13.5
9%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Yonex Co Ltd
TSE:7906
Average EV/EBIT: 24.9
14.1
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
13.3
N/A N/A
US
Hasbro Inc
NASDAQ:HAS
16.1
16%
1
JP
Shimano Inc
TSE:7309
19.4
N/A N/A
UK
Games Workshop Group PLC
LSE:GAW
24.3
4%
6.1
US
Mattel Inc
NASDAQ:MAT
12.2
3%
4.1
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
23.9
33%
0.7
CA
BRP Inc
TSX:DOO
18
11%
1.6
US
Acushnet Holdings Corp
NYSE:GOLF
18.2
6%
3
US
Brunswick Corp
NYSE:BC
22.1
6%
3.7
US
Polaris Inc
NYSE:PII
92.6
26%
3.6