Okinawa Cellular Telephone Co
TSE:9436

Watchlist Manager
Okinawa Cellular Telephone Co Logo
Okinawa Cellular Telephone Co
TSE:9436
Watchlist
Price: 2 787 JPY 0.87%
Market Cap: 262.5B JPY

Relative Value

The Relative Value of one Okinawa Cellular Telephone Co stock under the Base Case scenario is 1 929.16 JPY. Compared to the current market price of 2 787 JPY, Okinawa Cellular Telephone Co is Overvalued by 31%.

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
1 929.16 JPY
Overvaluation 31%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
27
Median 3Y
2.1
Median 5Y
1.9
Industry
1.5
Forward
3
vs History
1
vs Industry
30
Median 3Y
15.1
Median 5Y
12.9
Industry
17.1
Forward
19.6
vs History
1
vs Industry
14
Median 3Y
13.7
Median 5Y
10.1
Industry
6.4
vs History
20
vs Industry
18
Median 3Y
28
Median 5Y
22.1
Industry
16.1
vs History
1
vs Industry
37
Median 3Y
1.8
Median 5Y
1.5
Industry
2.1
vs History
1
vs Industry
35
Median 3Y
2.1
Median 5Y
1.9
Industry
2.1
Forward
2.9
vs History
1
vs Industry
30
Median 3Y
4.5
Median 5Y
4.1
Industry
4.1
vs History
1
vs Industry
33
Median 3Y
7
Median 5Y
6.4
Industry
8.1
Forward
10
vs History
1
vs Industry
39
Median 3Y
10.1
Median 5Y
9
Industry
13.1
vs History
1
vs Industry
18
Median 3Y
13.5
Median 5Y
9.9
Industry
8.6
vs History
20
vs Industry
18
Median 3Y
27.3
Median 5Y
21.6
Industry
15.1
vs History
1
vs Industry
23
Median 3Y
1.5
Median 5Y
1.3
Industry
1.2

Multiples Across Competitors

Competitors Multiples
Okinawa Cellular Telephone Co 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
Okinawa Cellular Telephone Co
TSE:9436
259.4B JPY 3 20.2 10.4 14.1
ZA
MTN Group Ltd
JSE:MTN
288.7B Zac 0 0 0 0
ZA
Vodacom Group Ltd
JSE:VOD
257.9B Zac 0 0 0 0
US
T-Mobile US Inc
NASDAQ:TMUS
234.5B USD 2.7 19.8 9.7 16.1
CN
China Mobile Ltd
SSE:600941
1.4T CNY 1.4 9.9 9.8 9.8
JP
SoftBank Group Corp
TSE:9984
26.6T JPY 3.6 15.3 24.1 53
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.9T INR 6.1 30.9 12 22
JP
KDDI Corp
TSE:9433
10.7T JPY 1.8 15.7 7 11.5
JP
SoftBank Corp
TSE:9434
10.2T JPY 1.5 19 8.5 15.1
MX
America Movil SAB de CV
BMV:AMXB
1.2T MXN 1.3 23 4.7 9.2
UK
Vodafone Group PLC
LSE:VOD
23.8B GBP 0.7 -6.2 174.3 620.9
P/E Multiple
Earnings Growth PEG
JP
Okinawa Cellular Telephone Co
TSE:9436
Average P/E: 19.2
20.2
5%
4
ZA
M
MTN Group Ltd
JSE:MTN
Not Available N/A N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
19%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
19.8
15%
1.3
CN
China Mobile Ltd
SSE:600941
9.9
5%
2
JP
SoftBank Group Corp
TSE:9984
15.3
-16%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
30.9
17%
1.8
JP
KDDI Corp
TSE:9433
15.7
11%
1.4
JP
SoftBank Corp
TSE:9434
19
8%
2.4
MX
America Movil SAB de CV
BMV:AMXB
23
-34%
N/A
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -6.2 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Okinawa Cellular Telephone Co
TSE:9436
Average EV/EBITDA: 28.9
10.4
3%
3.5
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
23%
N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
11%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
9.7
10%
1
CN
China Mobile Ltd
SSE:600941
9.8
33%
0.3
JP
SoftBank Group Corp
TSE:9984
24.1
20%
1.2
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
12
18%
0.7
JP
KDDI Corp
TSE:9433
7
4%
1.8
JP
SoftBank Corp
TSE:9434
8.5
5%
1.7
MX
America Movil SAB de CV
BMV:AMXB
4.7
7%
0.7
UK
Vodafone Group PLC
LSE:VOD
174.3
-6%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Okinawa Cellular Telephone Co
TSE:9436
Average EV/EBIT: 85.7
14.1
N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
37%
N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
15%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
16.1
12%
1.3
CN
China Mobile Ltd
SSE:600941
9.8
6%
1.6
JP
SoftBank Group Corp
TSE:9984
53
18%
2.9
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
22
27%
0.8
JP
KDDI Corp
TSE:9433
11.5
N/A N/A
JP
SoftBank Corp
TSE:9434
15.1
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
9.2
9%
1
UK
Vodafone Group PLC
LSE:VOD
620.9
1%
620.9