Cox Co Ltd
TSE:9876

Watchlist Manager
Cox Co Ltd Logo
Cox Co Ltd
TSE:9876
Watchlist
Price: 246 JPY -1.2%
Market Cap: ¥6.8B

Relative Value

The Relative Value of one Cox Co Ltd stock under the Base Case scenario is 200.98 JPY. Compared to the current market price of 246 JPY, Cox Co Ltd is Overvalued by 18%.

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
200.98 JPY
Overvaluation 18%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Cox 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
Cox Co Ltd
TSE:9876
6.8B JPY 0.5 6.2 2.3 2.5
ES
Industria de Diseno Textil SA
MAD:ITX
170.7B EUR 4.3 28 14.7 20.7
US
TJX Companies Inc
NYSE:TJX
164.5B USD 2.8 32.1 20.5 24.2
JP
Fast Retailing Co Ltd
TSE:9983
17.9T JPY 5.1 39.9 19.7 26.7
US
Ross Stores Inc
NASDAQ:ROST
60.2B USD 2.7 28.9 18.4 21.8
SE
H & M Hennes & Mauritz AB
STO:HM B
282.2B SEK 1.2 26.2 8.2 18.6
US
Burlington Stores Inc
NYSE:BURL
18.2B USD 1.6 32.4 16.8 24.9
IN
Trent Ltd
NSE:TRENT
1.4T INR 7.4 84.6 43.5 67.8
CA
Aritzia Inc
TSX:ATZ
13.4B CAD 2.7 29.3 16.4 21.7
US
Gap Inc
NYSE:GPS
8.1B USD 0.5 12 6.1 10.1
US
Urban Outfitters Inc
NASDAQ:URBN
6.2B USD 1 12.8 8.1 9.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Cox Co Ltd
TSE:9876
Average EV/EBITDA: 15.9
2.3
N/A N/A
ES
Industria de Diseno Textil SA
MAD:ITX
14.7
6%
2.4
US
TJX Companies Inc
NYSE:TJX
20.5
9%
2.3
JP
Fast Retailing Co Ltd
TSE:9983
19.7
9%
2.2
US
Ross Stores Inc
NASDAQ:ROST
18.4
6%
3.1
SE
H & M Hennes & Mauritz AB
STO:HM B
8.2
3%
2.7
US
Burlington Stores Inc
NYSE:BURL
16.8
17%
1
IN
Trent Ltd
NSE:TRENT
43.5
26%
1.7
CA
Aritzia Inc
TSX:ATZ
16.4
21%
0.8
US
Gap Inc
NYSE:GPS
6.1
14%
0.4
US
Urban Outfitters Inc
NASDAQ:URBN
8.1
14%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Cox Co Ltd
TSE:9876
Average EV/EBIT: 22.6
2.5
N/A N/A
ES
Industria de Diseno Textil SA
MAD:ITX
20.7
7%
3
US
TJX Companies Inc
NYSE:TJX
24.2
10%
2.4
JP
Fast Retailing Co Ltd
TSE:9983
26.7
N/A N/A
US
Ross Stores Inc
NASDAQ:ROST
21.8
6%
3.6
SE
H & M Hennes & Mauritz AB
STO:HM B
18.6
7%
2.7
US
Burlington Stores Inc
NYSE:BURL
24.9
19%
1.3
IN
Trent Ltd
NSE:TRENT
67.8
26%
2.6
CA
Aritzia Inc
TSX:ATZ
21.7
36%
0.6
US
Gap Inc
NYSE:GPS
10.1
21%
0.5
US
Urban Outfitters Inc
NASDAQ:URBN
9.8
15%
0.7