T

Thanh Nam Group JSC
VN:TNI

Watchlist Manager
Thanh Nam Group JSC
VN:TNI
Watchlist
Price: 5 070 VND -0.78% Market Closed
Market Cap: ₫266.2B

Relative Value

The Relative Value of one TNI stock under the Base Case scenario is 5 387.91 VND. Compared to the current market price of 5 070 VND, Thanh Nam Group JSC is Undervalued by 6%.

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.

TNI Relative Value
Base Case
5 387.91 VND
Undervaluation 6%
Relative Value
Price
T
Worst Case
Base Case
Best Case

Multiples Across Competitors

TNI Competitors Multiples
Thanh Nam Group JSC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
VN
Thanh Nam Group JSC
VN:TNI
266.2B VND 0.2 -9.1 59 -230.4
JP
Itochu Corp
TSE:8001
15.4T JPY 1.1 16.5 15.7 25.8
JP
Mitsubishi Corp
TSE:8058
15.4T JPY 0.9 22.6 26.6 56.8
JP
Mitsui & Co Ltd
TSE:8031
14.2T JPY 1 15.6 21.9 37.3
JP
Marubeni Corp
TSE:8002
8.2T JPY 1 14.3 16.6 26.1
US
W W Grainger Inc
NYSE:GWW
52.1B USD 2.9 30.1 19.6 21.6
US
Fastenal Co
NASDAQ:FAST
51.4B USD 6.3 40.8 27.9 30.9
US
WW Grainger Inc
XMUN:GWW
42.7B EUR 2.8 28.9 22.3 24.5
US
United Rentals Inc
NYSE:URI
49.6B USD 3.1 19.6 8.7 15.4
US
Ferguson Enterprises Inc
NYSE:FERG
49.9B USD 1.6 25.5 17.3 19.7
JP
Sumitomo Corp
TSE:8053
7.3T JPY 1 12 15.3 24.2
P/E Multiple
Earnings Growth PEG
VN
T
Thanh Nam Group JSC
VN:TNI
Average P/E: 22.6
Negative Multiple: -9.1
N/A N/A
JP
Itochu Corp
TSE:8001
16.5
8%
2.1
JP
Mitsubishi Corp
TSE:8058
22.6
2%
11.3
JP
Mitsui & Co Ltd
TSE:8031
15.6
3%
5.2
JP
Marubeni Corp
TSE:8002
14.3
7%
2
US
W W Grainger Inc
NYSE:GWW
30.1
7%
4.3
US
Fastenal Co
NASDAQ:FAST
40.8
10%
4.1
US
W
WW Grainger Inc
XMUN:GWW
28.9
8%
3.6
US
United Rentals Inc
NYSE:URI
19.6
10%
2
US
Ferguson Enterprises Inc
NYSE:FERG
25.5
12%
2.1
JP
Sumitomo Corp
TSE:8053
12
5%
2.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
VN
T
Thanh Nam Group JSC
VN:TNI
Average EV/EBITDA: 22.8
59
N/A N/A
JP
Itochu Corp
TSE:8001
15.7
5%
3.1
JP
Mitsubishi Corp
TSE:8058
26.6
0%
N/A
JP
Mitsui & Co Ltd
TSE:8031
21.9
4%
5.5
JP
Marubeni Corp
TSE:8002
16.6
0%
N/A
US
W W Grainger Inc
NYSE:GWW
19.6
6%
3.3
US
Fastenal Co
NASDAQ:FAST
27.9
10%
2.8
US
W
WW Grainger Inc
XMUN:GWW
22.3
6%
3.7
US
United Rentals Inc
NYSE:URI
8.7
7%
1.2
US
Ferguson Enterprises Inc
NYSE:FERG
17.3
8%
2.2
JP
Sumitomo Corp
TSE:8053
15.3
8%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
VN
T
Thanh Nam Group JSC
VN:TNI
Average EV/EBIT: 28.2
Negative Multiple: -230.4
N/A N/A
JP
Itochu Corp
TSE:8001
25.8
N/A N/A
JP
Mitsubishi Corp
TSE:8058
56.8
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
37.3
N/A N/A
JP
Marubeni Corp
TSE:8002
26.1
N/A N/A
US
W W Grainger Inc
NYSE:GWW
21.6
6%
3.6
US
Fastenal Co
NASDAQ:FAST
30.9
10%
3.1
US
W
WW Grainger Inc
XMUN:GWW
24.5
6%
4.1
US
United Rentals Inc
NYSE:URI
15.4
7%
2.2
US
Ferguson Enterprises Inc
NYSE:FERG
19.7
10%
2
JP
Sumitomo Corp
TSE:8053
24.2
N/A N/A