S

Senao International Co Ltd
TWSE:2450

Watchlist Manager
Senao International Co Ltd
TWSE:2450
Watchlist
Price: 28.55 TWD -0.7% Market Closed
Market Cap: 7.4B TWD

Relative Value

The Relative Value of one Senao International Co Ltd stock under the Base Case scenario is 35.02 TWD. Compared to the current market price of 28.55 TWD, Senao International Co Ltd is Undervalued 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
35.02 TWD
Undervaluation 18%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
64
Median 3Y
0.3
Median 5Y
0.3
Industry
0.6
vs History
14
vs Industry
28
Median 3Y
16.4
Median 5Y
14.2
Industry
17.1
vs History
vs Industry
29
Median 3Y
7.1
Median 5Y
8.7
Industry
8.5
vs History
4
vs Industry
26
Median 3Y
12.8
Median 5Y
13
Industry
17.6
vs History
96
vs Industry
45
Median 3Y
1.5
Median 5Y
1.4
Industry
1.7
vs History
15
vs Industry
75
Median 3Y
0.2
Median 5Y
0.2
Industry
0.7
vs History
7
vs Industry
43
Median 3Y
2.1
Median 5Y
2
Industry
2.3
vs History
4
vs Industry
30
Median 3Y
9.7
Median 5Y
8.9
Industry
8.5
vs History
4
vs Industry
21
Median 3Y
19.1
Median 5Y
18
Industry
13.1
vs History
vs Industry
39
Median 3Y
5.5
Median 5Y
6.9
Industry
10
vs History
vs Industry
41
Median 3Y
5.7
Median 5Y
6.6
Industry
14.2
vs History
88
vs Industry
37
Median 3Y
1.2
Median 5Y
1.1
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Senao International 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
TW
Senao International Co Ltd
TWSE:2450
7.4B TWD 0.2 17.8 13.5 31.5
US
Best Buy Co Inc
NYSE:BBY
15.2B USD 0.4 23.5 6 8.8
JP
Hikari Tsushin Inc
TSE:9435
2T JPY 2.7 14 19.4 22.3
US
GameStop Corp
NYSE:GME
9.3B USD 2.4 21.9 18.9 20.7
AU
JB Hi-Fi Ltd
ASX:JBH
10.1B AUD 1 21.9 14.7 14.7
VN
Mobile World Investment Corp
VN:MWG
131.3T VND 0.9 22.6 15.1 21
JP
Yamada Holdings Co Ltd
TSE:9831
438B JPY 0.3 16.4 9.8 16.3
DE
Ceconomy AG
XETRA:CEC
2.2B EUR 0.1 -62.1 2.9 10.8
CN
Suning.Com Co Ltd
SZSE:002024
15.8B CNY 0.3 187 95.8 95.8
JP
Nojima Corp
TSE:7419
347.1B JPY 0.4 9.2 4 5.8
UK
Currys PLC
LSE:CURY
1.5B GBP 0.2 11.1 3.8 8.6
P/E Multiple
Earnings Growth PEG
TW
S
Senao International Co Ltd
TWSE:2450
Average P/E: 34.5
17.8
N/A N/A
US
Best Buy Co Inc
NYSE:BBY
23.5
19%
1.2
JP
Hikari Tsushin Inc
TSE:9435
14
3%
4.7
US
GameStop Corp
NYSE:GME
21.9
41%
0.5
AU
JB Hi-Fi Ltd
ASX:JBH
21.9
8%
2.7
VN
M
Mobile World Investment Corp
VN:MWG
22.6
35%
0.6
JP
Yamada Holdings Co Ltd
TSE:9831
16.4
20%
0.8
DE
Ceconomy AG
XETRA:CEC
Negative Multiple: -62.1 N/A N/A
CN
Suning.Com Co Ltd
SZSE:002024
187
34%
5.5
JP
Nojima Corp
TSE:7419
9.2
N/A N/A
UK
Currys PLC
LSE:CURY
11.1
14%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
TW
S
Senao International Co Ltd
TWSE:2450
Average EV/EBITDA: 18.5
13.5
N/A N/A
US
Best Buy Co Inc
NYSE:BBY
6
3%
2
JP
Hikari Tsushin Inc
TSE:9435
19.4
9%
2.2
US
GameStop Corp
NYSE:GME
18.9
N/A N/A
AU
JB Hi-Fi Ltd
ASX:JBH
14.7
18%
0.8
VN
M
Mobile World Investment Corp
VN:MWG
15.1
18%
0.8
JP
Yamada Holdings Co Ltd
TSE:9831
9.8
4%
2.4
DE
Ceconomy AG
XETRA:CEC
2.9
10%
0.3
CN
Suning.Com Co Ltd
SZSE:002024
95.8
54%
1.8
JP
Nojima Corp
TSE:7419
4
N/A N/A
UK
Currys PLC
LSE:CURY
3.8
2%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
TW
S
Senao International Co Ltd
TWSE:2450
Average EV/EBIT: 23.3
31.5
N/A N/A
US
Best Buy Co Inc
NYSE:BBY
8.8
5%
1.8
JP
Hikari Tsushin Inc
TSE:9435
22.3
N/A N/A
US
GameStop Corp
NYSE:GME
20.7
N/A N/A
AU
JB Hi-Fi Ltd
ASX:JBH
14.7
7%
2.1
VN
M
Mobile World Investment Corp
VN:MWG
21
31%
0.7
JP
Yamada Holdings Co Ltd
TSE:9831
16.3
N/A N/A
DE
Ceconomy AG
XETRA:CEC
10.8
27%
0.4
CN
Suning.Com Co Ltd
SZSE:002024
95.8
41%
2.3
JP
Nojima Corp
TSE:7419
5.8
N/A N/A
UK
Currys PLC
LSE:CURY
8.6
6%
1.4