R

Retail Partners Co Ltd
TSE:8167

Watchlist Manager
Retail Partners Co Ltd
TSE:8167
Watchlist
Price: 1 339 JPY -0.74% Market Closed
Market Cap: 62.5B JPY

Relative Value

The Relative Value of one Retail Partners Co Ltd stock under the Base Case scenario is hidden JPY. Compared to the current market price of 1 339 JPY, Retail Partners 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.

Retail Partners Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
73
vs Industry
70
Median 3Y
0.2
Median 5Y
0.2
Industry
0.6
vs History
92
vs Industry
40
Median 3Y
15.1
Median 5Y
15.1
Industry
17.1
vs History
73
vs Industry
47
Median 3Y
6.6
Median 5Y
6.6
Industry
8.5
vs History
57
vs Industry
22
Median 3Y
17.6
Median 5Y
13.2
Industry
17.6
vs History
84
vs Industry
67
Median 3Y
0.8
Median 5Y
0.7
Industry
1.7
vs History
90
vs Industry
80
Median 3Y
0.2
Median 5Y
0.2
Industry
0.7
vs History
92
vs Industry
80
Median 3Y
0.8
Median 5Y
0.7
Industry
2.3
vs History
88
vs Industry
58
Median 3Y
5.3
Median 5Y
4.4
Industry
8.5
vs History
84
vs Industry
51
Median 3Y
8.9
Median 5Y
7.2
Industry
13.1
vs History
74
vs Industry
60
Median 3Y
5.3
Median 5Y
5.5
Industry
10
vs History
44
vs Industry
44
Median 3Y
10
Median 5Y
9
Industry
14.2
vs History
90
vs Industry
70
Median 3Y
0.6
Median 5Y
0.5
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Retail Partners 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
Retail Partners Co Ltd
TSE:8167
57.5B JPY 0.2 10.4 3.7 5.9
ZA
Shoprite Holdings Ltd
JSE:SHP
149.1B Zac 0 0 0 0
CA
Loblaw Companies Ltd
TSX:L
74.7B CAD 1.2 30.2 12.5 20.5
CA
Alimentation Couche-Tard Inc
TSX:ATD
70.4B CAD 0.7 19.7 10.3 16.5
US
Kroger Co
NYSE:KR
40.4B USD 0.3 52.3 10.7 33.8
UK
Tesco PLC
LSE:TSCO
29.8B GBP 0.4 19.5 7.8 12.4
NL
Koninklijke Ahold Delhaize NV
AEX:AD
31.5B EUR 0.3 17 6.9 15.9
JP
Seven & i Holdings Co Ltd
TSE:3382
5.5T JPY 0.5 22.8 8.1 18.5
CA
George Weston Ltd
TSX:WN
37B CAD 0.6 24.9 7.2 10.6
IN
Avenue Supermarts Ltd
NSE:DMART
2.4T INR 3.8 88.6 51.7 64.9
ZA
Pick N Pay Stores Ltd
JSE:PIK
25.5B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
R
Retail Partners Co Ltd
TSE:8167
Average EV/EBITDA: 13.2
3.7
N/A N/A
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
28%
N/A
CA
Loblaw Companies Ltd
TSX:L
12.5
7%
1.8
CA
Alimentation Couche-Tard Inc
TSX:ATD
10.3
7%
1.5
US
Kroger Co
NYSE:KR
10.7
7%
1.5
UK
Tesco PLC
LSE:TSCO
7.8
3%
2.6
NL
Koninklijke Ahold Delhaize NV
AEX:AD
6.9
6%
1.2
JP
Seven & i Holdings Co Ltd
TSE:3382
8.1
-2%
N/A
CA
George Weston Ltd
TSX:WN
7.2
6%
1.2
IN
Avenue Supermarts Ltd
NSE:DMART
51.7
19%
2.7
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
14%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
R
Retail Partners Co Ltd
TSE:8167
Average EV/EBIT: 22.1
5.9
N/A N/A
ZA
S
Shoprite Holdings Ltd
JSE:SHP
Not Available
11%
N/A
CA
Loblaw Companies Ltd
TSX:L
20.5
12%
1.7
CA
Alimentation Couche-Tard Inc
TSX:ATD
16.5
8%
2.1
US
Kroger Co
NYSE:KR
33.8
10%
3.4
UK
Tesco PLC
LSE:TSCO
12.4
3%
4.1
NL
Koninklijke Ahold Delhaize NV
AEX:AD
15.9
13%
1.2
JP
Seven & i Holdings Co Ltd
TSE:3382
18.5
-4%
N/A
CA
George Weston Ltd
TSX:WN
10.6
14%
0.8
IN
Avenue Supermarts Ltd
NSE:DMART
64.9
20%
3.2
ZA
P
Pick N Pay Stores Ltd
JSE:PIK
Not Available
30%
N/A