Sugimoto & Co Ltd
TSE:9932

Watchlist Manager
Sugimoto & Co Ltd Logo
Sugimoto & Co Ltd
TSE:9932
Watchlist
Price: 1 423 JPY -0.91% Market Closed
Market Cap: ¥32.4B

Relative Value

The Relative Value of one Sugimoto & Co Ltd stock under the Base Case scenario is 1 067.3 JPY. Compared to the current market price of 1 423 JPY, Sugimoto & Co Ltd is Overvalued by 25%.

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
1 067.3 JPY
Overvaluation 25%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Sugimoto & 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
Sugimoto & Co Ltd
TSE:9932
32.4B JPY 0.7 19.3 11.6 14.9
JP
Mitsubishi Corp
TSE:8058
17.4T JPY 1 25.3 29.6 63.3
JP
Itochu Corp
TSE:8001
15.8T JPY 1.1 16.8 16.1 26.4
JP
Mitsui & Co Ltd
TSE:8031
14.7T JPY 1 16.1 22.5 38.4
JP
Marubeni Corp
TSE:8002
8.9T JPY 1.1 15.6 17.9 28.1
US
W W Grainger Inc
NYSE:GWW
56.9B USD 3.1 33.1 21.2 23.3
US
WW Grainger Inc
XMUN:GWW
47.9B EUR 3.1 33.1 21.2 23.4
US
Fastenal Co
NASDAQ:FAST
54.3B USD 6.6 43.1 29.5 32.6
US
United Rentals Inc
NYSE:URI
53.1B USD 3.3 21.3 9.2 16.4
US
Ferguson Enterprises Inc
NYSE:FERG
50B USD 1.6 25.5 17.3 19.7
JP
Sumitomo Corp
TSE:8053
7.2T JPY 1 11.8 15.1 23.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Sugimoto & Co Ltd
TSE:9932
Average EV/EBITDA: 19.2
11.6
N/A N/A
JP
Mitsubishi Corp
TSE:8058
29.6
0%
N/A
JP
Itochu Corp
TSE:8001
16.1
5%
3.2
JP
Mitsui & Co Ltd
TSE:8031
22.5
4%
5.6
JP
Marubeni Corp
TSE:8002
17.9
0%
N/A
US
W W Grainger Inc
NYSE:GWW
21.2
11%
1.9
US
W
WW Grainger Inc
XMUN:GWW
21.2
11%
1.9
US
Fastenal Co
NASDAQ:FAST
29.5
10%
2.9
US
United Rentals Inc
NYSE:URI
9.2
11%
0.8
US
Ferguson Enterprises Inc
NYSE:FERG
17.3
8%
2.2
JP
Sumitomo Corp
TSE:8053
15.1
8%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Sugimoto & Co Ltd
TSE:9932
Average EV/EBIT: 28.2
14.9
N/A N/A
JP
Mitsubishi Corp
TSE:8058
63.3
N/A N/A
JP
Itochu Corp
TSE:8001
26.4
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
38.4
N/A N/A
JP
Marubeni Corp
TSE:8002
28.1
N/A N/A
US
W W Grainger Inc
NYSE:GWW
23.3
11%
2.1
US
W
WW Grainger Inc
XMUN:GWW
23.4
11%
2.1
US
Fastenal Co
NASDAQ:FAST
32.6
10%
3.3
US
United Rentals Inc
NYSE:URI
16.4
13%
1.3
US
Ferguson Enterprises Inc
NYSE:FERG
19.7
10%
2
JP
Sumitomo Corp
TSE:8053
23.8
N/A N/A