Yamatane Corp
TSE:9305

Watchlist Manager
Yamatane Corp Logo
Yamatane Corp
TSE:9305
Watchlist
Price: 2 276 JPY 0.66% Market Closed
Market Cap: ¥51.6B

Relative Value

The Relative Value of one Yamatane Corp stock under the Base Case scenario is 2 987.27 JPY. Compared to the current market price of 2 276 JPY, Yamatane Corp is Undervalued by 24%.

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.

Relative Value
Base Case
2 987.27 JPY
Undervaluation 24%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Yamatane Corp 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
Yamatane Corp
TSE:9305
49.4B JPY 0.6 10.6 10.8 17.2
ZA
Bid Corporation Ltd
JSE:BID
139.3B ZAR 0.6 17 9.1 11.8
US
Sysco Corp
NYSE:SYY
40.6B USD 0.5 22.6 11.5 14.5
US
US Foods Holding Corp
NYSE:USFD
19.7B USD 0.5 35.3 14.9 20.5
ZA
SPAR Group Ltd
JSE:SPP
17.1B ZAR 0.1 -3.5 6.7 10.8
US
Performance Food Group Co
NYSE:PFGC
15.1B USD 0.2 47 14.1 27.1
SG
Olam International Ltd
F:O5I
4.3B EUR 0.2 9.7 4.1 6
TH
CP Axtra PCL
SET:CPAXT
158.7B THB 0.3 16.4 7.9 15.1
SG
Olam Group Ltd
SGX:VC2
3.4B SGD 0.1 13.5 5.7 9.1
US
Chefs' Warehouse Inc
NASDAQ:CHEF
2.6B USD 0.6 34.6 14.5 21.7
AU
Metcash Ltd
ASX:MTS
3.7B AUD 0.2 13 10.3 10.3
P/E Multiple
Earnings Growth PEG
JP
Yamatane Corp
TSE:9305
Average P/E: 22
10.6
N/A N/A
ZA
B
Bid Corporation Ltd
JSE:BID
17
10%
1.7
US
Sysco Corp
NYSE:SYY
22.6
13%
1.7
US
US Foods Holding Corp
NYSE:USFD
35.3
36%
1
ZA
S
SPAR Group Ltd
JSE:SPP
Negative Multiple: -3.5 N/A N/A
US
Performance Food Group Co
NYSE:PFGC
47
51%
0.9
SG
O
Olam International Ltd
F:O5I
9.7
-59%
N/A
TH
CP Axtra PCL
SET:CPAXT
16.4
19%
0.9
SG
Olam Group Ltd
SGX:VC2
13.5
N/A N/A
US
Chefs' Warehouse Inc
NASDAQ:CHEF
34.6
23%
1.5
AU
Metcash Ltd
ASX:MTS
13
4%
3.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Yamatane Corp
TSE:9305
Average EV/EBITDA: 10
10.8
N/A N/A
ZA
B
Bid Corporation Ltd
JSE:BID
9.1
8%
1.1
US
Sysco Corp
NYSE:SYY
11.5
4%
2.9
US
US Foods Holding Corp
NYSE:USFD
14.9
15%
1
ZA
S
SPAR Group Ltd
JSE:SPP
6.7
6%
1.1
US
Performance Food Group Co
NYSE:PFGC
14.1
18%
0.8
SG
O
Olam International Ltd
F:O5I
4.1
N/A N/A
TH
CP Axtra PCL
SET:CPAXT
7.9
9%
0.9
SG
Olam Group Ltd
SGX:VC2
5.7
N/A N/A
US
Chefs' Warehouse Inc
NASDAQ:CHEF
14.5
18%
0.8
AU
Metcash Ltd
ASX:MTS
10.3
18%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Yamatane Corp
TSE:9305
Average EV/EBIT: 14.9
17.2
N/A N/A
ZA
B
Bid Corporation Ltd
JSE:BID
11.8
9%
1.3
US
Sysco Corp
NYSE:SYY
14.5
4%
3.6
US
US Foods Holding Corp
NYSE:USFD
20.5
18%
1.1
ZA
S
SPAR Group Ltd
JSE:SPP
10.8
10%
1.1
US
Performance Food Group Co
NYSE:PFGC
27.1
32%
0.8
SG
O
Olam International Ltd
F:O5I
6
N/A N/A
TH
CP Axtra PCL
SET:CPAXT
15.1
11%
1.4
SG
Olam Group Ltd
SGX:VC2
9.1
N/A N/A
US
Chefs' Warehouse Inc
NASDAQ:CHEF
21.7
17%
1.3
AU
Metcash Ltd
ASX:MTS
10.3
4%
2.6