Yellow Hat Ltd
TSE:9882

Watchlist Manager
Yellow Hat Ltd Logo
Yellow Hat Ltd
TSE:9882
Watchlist
Price: 1 613 JPY -1.59% Market Closed
Market Cap: 143.8B JPY

Relative Value

The Relative Value of one Yellow Hat Ltd stock under the Base Case scenario is hidden JPY. Compared to the current market price of 1 613 JPY, Yellow Hat 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.

Yellow Hat Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
32
Median 3Y
0.6
Median 5Y
0.5
Industry
0.6
vs History
1
vs Industry
43
Median 3Y
8.9
Median 5Y
8.2
Industry
17
vs History
0
vs Industry
34
Median 3Y
7.6
Median 5Y
6.4
Industry
8.6
vs History
38
vs Industry
43
Median 3Y
-41.2
Median 5Y
3.4
Industry
17.3
vs History
1
vs Industry
54
Median 3Y
0.8
Median 5Y
0.7
Industry
1.7
vs History
0
vs Industry
35
Median 3Y
0.6
Median 5Y
0.5
Industry
0.7
vs History
0
vs Industry
47
Median 3Y
1.4
Median 5Y
1.2
Industry
2.3
vs History
0
vs Industry
43
Median 3Y
5
Median 5Y
4.3
Industry
8.5
vs History
0
vs Industry
48
Median 3Y
6
Median 5Y
5.1
Industry
13.2
vs History
0
vs Industry
39
Median 3Y
7.3
Median 5Y
5.9
Industry
10.1
vs History
vs Industry
20
Median 3Y
-127.5
Median 5Y
-25.4
Industry
14.4
vs History
1
vs Industry
47
Median 3Y
0.7
Median 5Y
0.6
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Yellow Hat 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
Yellow Hat Ltd
TSE:9882
140.2B JPY 0.9 12.1 8.2 10
US
Carvana Co
NYSE:CVNA
86.9B USD 4.8 138.1 44.9 52.2
US
O'Reilly Automotive Inc
NASDAQ:ORLY
83.7B USD 4.8 33.7 23.1 26.5
US
Autozone Inc
NYSE:AZO
63.7B USD 3.4 25.5 17.1 20
ZA
Motus Holdings Ltd
JSE:MTH
20.2B Zac 0 0 0 0
US
Penske Automotive Group Inc
NYSE:PAG
10.9B USD 0.4 11.5 11 12.4
TW
Hotai Motor Co Ltd
TWSE:2207
327.5B TWD 1.3 17.9 23.9 54.2
US
AutoNation Inc
NYSE:AN
8B USD 0.3 12 10 11.8
US
Lithia Motors Inc
NYSE:LAD
8B USD 0.2 8.9 10.9 13
US
Murphy Usa Inc
NYSE:MUSA
7.4B USD 0.4 15.6 9.5 13
ZA
Super Group Ltd
JSE:SPG
7B Zac 0 0 0 0
P/S Multiple
Revenue Growth P/S to Growth
JP
Yellow Hat Ltd
TSE:9882
Average P/S: 1.8
0.9
N/A N/A
US
Carvana Co
NYSE:CVNA
4.8
33%
0.1
US
O'Reilly Automotive Inc
NASDAQ:ORLY
4.8
7%
0.7
US
Autozone Inc
NYSE:AZO
3.4
8%
0.4
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
6%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
0.4
3%
0.1
TW
Hotai Motor Co Ltd
TWSE:2207
1.3
N/A N/A
US
AutoNation Inc
NYSE:AN
0.3
4%
0.1
US
Lithia Motors Inc
NYSE:LAD
0.2
5%
0
US
Murphy Usa Inc
NYSE:MUSA
0.4
1%
0.4
ZA
S
Super Group Ltd
JSE:SPG
Not Available
-8%
N/A
P/E Multiple
Earnings Growth PEG
JP
Yellow Hat Ltd
TSE:9882
Average P/E: 30.6
12.1
N/A N/A
US
Carvana Co
NYSE:CVNA
138.1
117%
1.2
US
O'Reilly Automotive Inc
NASDAQ:ORLY
33.7
10%
3.4
US
Autozone Inc
NYSE:AZO
25.5
11%
2.3
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
17%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
11.5
2%
5.8
TW
Hotai Motor Co Ltd
TWSE:2207
17.9
N/A N/A
US
AutoNation Inc
NYSE:AN
12
8%
1.5
US
Lithia Motors Inc
NYSE:LAD
8.9
9%
1
US
Murphy Usa Inc
NYSE:MUSA
15.6
3%
5.2
ZA
S
Super Group Ltd
JSE:SPG
Not Available
-36%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Yellow Hat Ltd
TSE:9882
Average EV/EBITDA: 17.6
8.2
N/A N/A
US
Carvana Co
NYSE:CVNA
44.9
42%
1.1
US
O'Reilly Automotive Inc
NASDAQ:ORLY
23.1
8%
2.9
US
Autozone Inc
NYSE:AZO
17.1
8%
2.1
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
23%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
11
2%
5.5
TW
Hotai Motor Co Ltd
TWSE:2207
23.9
N/A N/A
US
AutoNation Inc
NYSE:AN
10
4%
2.5
US
Lithia Motors Inc
NYSE:LAD
10.9
3%
3.6
US
Murphy Usa Inc
NYSE:MUSA
9.5
3%
3.2
ZA
S
Super Group Ltd
JSE:SPG
Not Available
-20%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Yellow Hat Ltd
TSE:9882
Average EV/EBIT: 23.7
10
N/A N/A
US
Carvana Co
NYSE:CVNA
52.2
49%
1.1
US
O'Reilly Automotive Inc
NASDAQ:ORLY
26.5
8%
3.3
US
Autozone Inc
NYSE:AZO
20
9%
2.2
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
7%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
12.4
0%
N/A
TW
Hotai Motor Co Ltd
TWSE:2207
54.2
N/A N/A
US
AutoNation Inc
NYSE:AN
11.8
4%
2.9
US
Lithia Motors Inc
NYSE:LAD
13
5%
2.6
US
Murphy Usa Inc
NYSE:MUSA
13
1%
13
ZA
S
Super Group Ltd
JSE:SPG
Not Available
-16%
N/A