NS United Kaiun Kaisha Ltd Relative Valuation - NS United Kaiun Kaisha Ltd

Watchlist Manager

Watchlist

Price: 7 500 JPY -0.27% Market Closed

Market Cap: ¥179.8B

	NS United Kaiun Kaisha Ltd TSE:9110	JP

Multiples-Based Value

The Multiples-Based Value for NS United Kaiun Kaisha Ltd (9110) under the Base Case is 5 837.58 JPY. Compared with the current market price of 7 500 JPY, the stock appears Overvalued by 22%.

Multiples-Based 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.

What is relative valuation?

How is Multiples-Based Value calculated?

Multiples-Based Value

Base Case

Overvaluation 22%

Multiples-Based Value

Price ¥7 500

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
JP		NS United Kaiun Kaisha Ltd TSE:9110	176.7B JPY	0.8	8	4.6	8.8
DK		AP Moeller - Maersk A/S CSE:MAERSK B	238.1B DKK	0.7	13.5	4.3	14.5
CN		COSCO Shipping Holdings Co Ltd SSE:601919	235.4B CNY	1.1	7.6	4.2	4.2
CH		Kuehne und Nagel International AG SIX:KNIN	21.7B CHF	0.9	24.4	10.9	18.9
DE		Hapag Lloyd AG XETRA:HLAG	20.7B EUR	1.2	25.3	6.9	23.4
JP		Nippon Yusen KK TSE:9101	2.5T JPY	1	11	11.3	24.4
JP		Mitsui O.S.K. Lines Ltd TSE:9104	2.2T JPY	1.2	9.3	15.1	31.6
TW		Evergreen Marine Corp Taiwan Ltd TWSE:2603	439.5B TWD	1.2	6.4	3.4	5.4
KR	H	HMM Co Ltd KRX:011200	20.4T KRW	1.9	10.9	4.3	7.6
HK		Orient Overseas (International) Ltd HKEX:316	96B HKD	1.3	8.1	5.5	5.5
HK		SITC International Holdings Co Ltd HKEX:1308	95.7B HKD	3.6	10	9.3	9.3

				Revenue Growth	P/S to Growth
JP		NS United Kaiun Kaisha Ltd TSE:9110	Average P/S: 1.3 0.8	N/A	N/A
DK		AP Moeller - Maersk A/S CSE:MAERSK B	0.7	1%	0.7
CN		COSCO Shipping Holdings Co Ltd SSE:601919	1.1	N/A	N/A
CH		Kuehne und Nagel International AG SIX:KNIN	0.9	4%	0.2
DE		Hapag Lloyd AG XETRA:HLAG	1.2	-1%	N/A
JP		Nippon Yusen KK TSE:9101	1	-1%	N/A
JP		Mitsui O.S.K. Lines Ltd TSE:9104	1.2	2%	0.6
TW		Evergreen Marine Corp Taiwan Ltd TWSE:2603	1.2	-3%	N/A
KR	H	HMM Co Ltd KRX:011200	1.9	-3%	N/A
HK		Orient Overseas (International) Ltd HKEX:316	1.3	-1%	N/A
HK		SITC International Holdings Co Ltd HKEX:1308	3.6	2%	1.8

				Earnings Growth	PEG
JP		NS United Kaiun Kaisha Ltd TSE:9110	Average P/E: 12.2 8	N/A	N/A
DK		AP Moeller - Maersk A/S CSE:MAERSK B	13.5	N/A	N/A
CN		COSCO Shipping Holdings Co Ltd SSE:601919	7.6	N/A	N/A
CH		Kuehne und Nagel International AG SIX:KNIN	24.4	9%	2.7
DE		Hapag Lloyd AG XETRA:HLAG	25.3	-45%	N/A
JP		Nippon Yusen KK TSE:9101	11	-21%	N/A
JP		Mitsui O.S.K. Lines Ltd TSE:9104	9.3	-22%	N/A
TW		Evergreen Marine Corp Taiwan Ltd TWSE:2603	6.4	-26%	N/A
KR	H	HMM Co Ltd KRX:011200	10.9	-20%	N/A
HK		Orient Overseas (International) Ltd HKEX:316	8.1	-38%	N/A
HK		SITC International Holdings Co Ltd HKEX:1308	10	-7%	N/A

				EBITDA Growth	EV/EBITDA to Growth
JP		NS United Kaiun Kaisha Ltd TSE:9110	Average EV/EBITDA: 7.3 4.6	N/A	N/A
DK		AP Moeller - Maersk A/S CSE:MAERSK B	4.3	-9%	N/A
CN		COSCO Shipping Holdings Co Ltd SSE:601919	4.2	N/A	N/A
CH		Kuehne und Nagel International AG SIX:KNIN	10.9	6%	1.8
DE		Hapag Lloyd AG XETRA:HLAG	6.9	-4%	N/A
JP		Nippon Yusen KK TSE:9101	11.3	-2%	N/A
JP		Mitsui O.S.K. Lines Ltd TSE:9104	15.1	2%	7.6
TW		Evergreen Marine Corp Taiwan Ltd TWSE:2603	3.4	-12%	N/A
KR	H	HMM Co Ltd KRX:011200	4.3	-10%	N/A
HK		Orient Overseas (International) Ltd HKEX:316	5.5	-5%	N/A
HK		SITC International Holdings Co Ltd HKEX:1308	9.3	-2%	N/A

				EBIT Growth	EV/EBIT to Growth
JP		NS United Kaiun Kaisha Ltd TSE:9110	Average EV/EBIT: 14 8.8	N/A	N/A
DK		AP Moeller - Maersk A/S CSE:MAERSK B	14.5	-24%	N/A
CN		COSCO Shipping Holdings Co Ltd SSE:601919	4.2	N/A	N/A
CH		Kuehne und Nagel International AG SIX:KNIN	18.9	8%	2.4
DE		Hapag Lloyd AG XETRA:HLAG	23.4	23%	1
JP		Nippon Yusen KK TSE:9101	24.4	N/A	N/A
JP		Mitsui O.S.K. Lines Ltd TSE:9104	31.6	N/A	N/A
TW		Evergreen Marine Corp Taiwan Ltd TWSE:2603	5.4	-52%	N/A
KR	H	HMM Co Ltd KRX:011200	7.6	-20%	N/A
HK		Orient Overseas (International) Ltd HKEX:316	5.5	N/A	N/A
HK		SITC International Holdings Co Ltd HKEX:1308	9.3	-12%	N/A

NS United Kaiun Kaisha Ltd
TSE:9110

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
NS United Kaiun Kaisha Ltd Competitors

See Also

Company

Help

Tools

Stocks

NS United Kaiun Kaisha Ltd TSE:9110

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples NS United Kaiun Kaisha Ltd Competitors

See Also

Company

Help

Tools

Stocks

NS United Kaiun Kaisha Ltd
TSE:9110

Competitors Multiples
NS United Kaiun Kaisha Ltd Competitors