Statystyki
Dywidendy
Rekomendacje
Wyceny
Wskaźniki
Analiza techniczna

Zestawienie aktualnego kursu akcji

Karmarts Public Company Limited z wycenami spółki



Aktualna cena: 8.4
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 7.3
Do wycen spółek stosujemy 4 metody:


Kliknij poniżej aby rozwinąć i zobaczyć szczegóły


Brak wyceny
-->
Kalkulacja wyceny (mln)
Wartość firmy (EV) -
Dług netto -
Gotówka -
Udziały mniejszościowe -
Ilość akcji -
Wartość godziwa firmy -
Wartość godziwa akcji -
Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka -
Premia rynkowa -
Beta -
Udział kapitału własnego -
Udział długu -
Koszt kapitału własnego -
Koszt długu -
WACC -

Brak modelowania Monte Carlo

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).

EV/EBITDA TTM P/E TTM P/B TTM
Mediana dla branży 11.9 21.1 1.9
Karmarts Public Company Limited 13.0 18.4 2.9
Mediana / Karmarts Public Company Limited 0.9 1.1 0.6


Pozostałe spółki z branży Household & Personal Products
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
Earth Corporation 4985.T 717 10.8 32.6 1.6 Tokyo
Blue Moon Group Holdings Limited 6993.HK 2,983 -37.5 -26.5 2.3 HKSE
Colgate-Palmolive Company CL 71,293 14.9 26.5 211.7 New York Stock Exchange
Natura &Co Holding S.A. NTCO3.SA 2,666 5.9 -2.1 1.2 São Paulo
The Procter & Gamble Company PG 371,176 15.8 24.4 7.2 New York Stock Exchange
Unilever PLC UL 148,261 8.5 23.8 6.9 New York Stock Exchange
KNH Enterprise Co., Ltd. 9919.TW 115 -16.9 -8.3 1.2 Taiwan
Pola Orbis Holdings Inc. 4927.T 1,922 13.2 31.3 1.8 Tokyo
Gillette India Limited GILLETTE.NS 4,023 37.0 56.1 24.5 National Stock Exchange of India
Grand Hall Enterprise Co., Ltd. 8941.TWO 63 5.5 10.3 1.9 Taipei Exchange
Beiersdorf Aktiengesellschaft BEI.DE 28,677 17.2 36.8 3.2 Frankfurt Stock Exchange
Mandom Corporation 4917.T 436 15.6 27.1 0.9 Tokyo
Kao Corporation 4452.T 21,141 12.1 26.1 2.6 Tokyo
Thai Nippon Rubber Industry Public Co., Ltd. TNR.BK 64 2.6 4.3 1.7 Thailand
Spectrum Brands Holdings, Inc. SPB 1,478 5.5 14.7 0.9 New York Stock Exchange
Hengan International Group Company Limited 1044.HK 3,516 6.6 9.7 1.1 HKSE
Kaya Limited KAYA.NS 64 -2.3 -2.9 -2.4 National Stock Exchange of India
Kimberly-Clark de México, S. A. B. de C. V. KIMBERA.MX 5,569 5.5 13.1 14.1 Mexico
Ming Fai International Holdings Limited 3828.HK 81 3.8 4.1 0.4 HKSE
Henan Rebecca Hair Products Co., Ltd. 600439.SS 583 22.8 535.5 1.4 Shanghai
Kenvue Inc. KVUE 43,889 11.5 42.8 4.6 New York Stock Exchange
The Clorox Company CLX 16,126 14.7 37.4 -417.4 New York Stock Exchange
Hangzhou Coco Healthcare Products Co.,Ltd. 301009.SZ 522 109.9 211.7 2.4 Shenzhen
Essity AB (publ) ESSITY-B.ST 17,671 7.5 14.9 2.4 Stockholm Stock Exchange
Karmarts Public Company Limited KAMART.BK 333 13.0 18.0 3.6 Thailand
PT. Mandom Indonesia Tbk TCID.JK 56 -20.3 -5.9 0.4 Jakarta Stock Exchange
Shanghai Jahwa United Co., Ltd. 600315.SS 2,148 35.0 57.0 2.0 Shanghai
PT Victoria Care Indonesia Tbk VICI.JK 261 15.6 24.0 4.1 Jakarta Stock Exchange
Nu Skin Enterprises, Inc. NUS 432 -0.3 -2.0 0.4 New York Stock Exchange
Kimberly-Clark Corporation KMB 42,267 9.6 17.7 39.7 New York Stock Exchange
KOSÉ Corporation 4922.T 2,212 16.5 29.8 1.3 Tokyo
Acme United Corporation ACU 163 6.4 17.3 1.6 American Stock Exchange
Kolmar Korea Holdings Co., Ltd. 024720.KS 353 0.5 13.4 0.5 KSE
The Beauty Health Company SKIN 226 -7.4 -4.2 2.4 NASDAQ Capital Market
Liuzhou Liangmianzhen Co., Ltd. 600249.SS 456 32.2 37.6 1.4 Shanghai
Essity AB (publ) ESSITY-A.ST 17,714 7.5 14.9 2.4 Stockholm Stock Exchange
Henkel AG & Co. KGaA HEN.DE 31,867 7.0 16.1 1.3 Frankfurt Stock Exchange
TRANSACTION CO.,Ltd. 7818.T 492 13.3 19.4 4.0 Tokyo
Dabur India Limited DABUR.BO 10,501 29.2 47.8 8.3 Bombay Stock Exchange
Unicharm Corporation 8113.T 12,133 13.8 28.3 3.0 Tokyo
Kobayashi Pharmaceutical Co., Ltd. 4967.T 2,678 21.6 40.2 1.9 Tokyo
Hindustan Unilever Limited HINDUNILVR.NS 65,685 34.2 51.5 11.1 National Stock Exchange of India
Hankook Cosmetics Co., Ltd. 123690.KS 124 7.4 24.0 3.6 KSE
Helen of Troy Limited HELE 553 -1.5 5.3 0.4 NASDAQ Global Select
Godrej Consumer Products Limited GODREJCP.NS 14,397 140.3 -286.1 10.6 National Stock Exchange of India
Hindustan Unilever Limited HINDUNILVR.BO 65,685 34.2 51.5 11.1 Bombay Stock Exchange
Lion Corporation 4912.T 2,701 11.4 23.2 1.7 Tokyo
Noevir Holdings Co., Ltd. 4928.T 1,049 12.7 17.6 3.0 Tokyo
Qingdao Kingking Applied Chemistry Co., Ltd. 002094.SZ 860 43.2 165.0 3.9 Shenzhen
PT Uni-Charm Indonesia Tbk UCID.JK 126 5.3 6.8 0.4 Jakarta Stock Exchange
Bajaj Consumer Care Limited BAJAJCON.NS 373 13.9 18.3 3.4 National Stock Exchange of India
Société BIC SA BB.PA 2,675 5.9 10.8 1.3 Paris
PZ Cussons Plc PZC.L 406 5.2 -47.7 1.3 London Stock Exchange
Henkel AG & Co. KGaA HEN3.DE 32,321 7.0 16.1 1.3 Frankfurt Stock Exchange
L'Oréal S.A. OR.PA 239,422 20.3 31.3 6.1 Paris
Jyothy Labs Limited JYOTHYLAB.BO 1,438 25.3 37.2 7.3 Bombay Stock Exchange
Colgate-Palmolive Company 0P59.L 71,609 13.5 26.8 176.7 London Stock Exchange
AXXZIA Inc. 4936.T 76 12.5 19.5 1.4 Tokyo
BCL Industries Limited BCLIND.NS 153 3.6 12.4 1.5 National Stock Exchange of India
Aekyung Industrial Co., Ltd. 018250.KS 302 5.5 8.5 0.9 KSE
Dabur India Limited DABUR.NS 10,494 29.2 47.8 8.3 National Stock Exchange of India
Saudi Paper Manufacturing Company 2300.SR 572 11.1 24.8 5.0 Saudi
Hankook Cosmetics Manufacturing Co., Ltd 003350.KS 163 7.1 8.0 2.5 KSE
Cosmax BTI, Inc. 044820.KS 136 -5.5 6.5 0.4 KSE
NeoPharm CO., LTD. 092730.KQ 211 7.6 9.0 1.2 KOSDAQ
Shanghai Flyco Electrical Appliance Co., Ltd. 603868.SS 2,300 17.8 22.9 5.0 Shanghai
Emami Limited EMAMILTD.BO 2,920 25.5 34.1 10.3 Bombay Stock Exchange
SHOBIDO Corporation 7819.T 61 4.3 9.2 1.0 Tokyo
Able C&C Co., Ltd. 078520.KS 173 6.9 12.5 2.0 KSE
Kwung's Holdings Limited 1925.HK 63 5.1 4.1 0.9 HKSE
San Neng Group Holdings Co., Ltd. 6671.TW 81 8.4 13.2 1.4 Taiwan
Reckitt Benckiser Group plc RKT.L 50,731 5.0 28.6 4.9 London Stock Exchange
Unilever PLC UNVB.DE 148,053 9.5 20.7 6.9 Frankfurt Stock Exchange
Interparfums SA ITP.PA 3,310 14.0 19.4 3.6 Paris
Unilever PLC UNA.AS 147,996 9.5 20.8 6.9 Amsterdam
McBride plc MCB.L 281 1.4 6.1 3.0 London Stock Exchange
DSM-Firmenich AG DSFIR.AS 27,477 26.4 -332.8 1.1 Amsterdam
The Procter & Gamble Company PRG.DE 370,005 14.8 24.2 7.2 Frankfurt Stock Exchange
Gillette India Limited GILLETTE.BO 4,017 37.0 56.1 24.5 Bombay Stock Exchange
Yuen Foong Yu Consumer Products Co., Ltd. 6790.TW 363 7.7 14.9 1.9 Taiwan
Coty Inc. CO3A.DE 5,565 1.9 546.7 1.9 Frankfurt Stock Exchange
The Clorox Company 0I0J.L 16,234 14.7 37.4 -417.4 London Stock Exchange
Colgate-Palmolive (India) Limited COLPAL.BO 6,974 34.4 49.7 44.0 Bombay Stock Exchange
Colgate-Palmolive Company CPA.DE 71,077 14.2 26.6 362.0 Frankfurt Stock Exchange
The Estée Lauder Companies Inc. 0JTM.L 31,350 24.7 -30.5 5.1 London Stock Exchange
Edgewell Personal Care Company EPC 1,270 0.7 16.4 1.0 New York Stock Exchange
Reckitt Benckiser Group plc 3RB.DE 50,780 5.1 28.6 4.9 Frankfurt Stock Exchange
Chlitina Holding Limited 4137.TW 286 10.0 19.4 1.7 Taiwan
Procter & Gamble Hygiene and Health Care Limited PGHH.BO 4,888 43.6 64.5 48.8 Bombay Stock Exchange
Dr. Wu Skincare Co., Ltd. 6523.TWO 200 10.6 12.5 4.1 Taipei Exchange
Coty Inc. COTY 4,462 5.8 424.6 1.1 New York Stock Exchange
Church & Dwight Co., Inc. 0R13.L 23,859 23.7 42.3 4.6 London Stock Exchange
Rojukiss International Public Company Limited KISS.BK 56 10.7 13.6 2.1 Thailand
Coty Inc. 0I4A.L 4,379 5.8 424.6 1.1 London Stock Exchange
Gr. Sarantis S.A. SAR.AT 949 10.6 19.5 2.3 Athens
Unilever PLC ULVR.L 147,324 9.1 23.7 6.8 London Stock Exchange
Intercos S.p.A. ICOS.MI 1,335 9.9 24.9 2.6 Milan
Hangzhou Haoyue Personal Care Co., Ltd 605009.SS 1,177 17.3 22.0 2.6 Shanghai
Marico Limited MARICO.BO 10,400 39.9 57.4 19.8 Bombay Stock Exchange
Proya Cosmetics Co.,Ltd. 603605.SS 4,618 18.2 20.4 5.8 Shanghai
Honasa Consumer Limited HONASA.BO 990 48.9 96.5 6.7 Bombay Stock Exchange
Mingchen Health Co.,Ltd. 002919.SZ 612 39.8 3,152.0 4.6 Shenzhen
Marico Limited MARICO.NS 10,403 39.9 57.4 19.8 National Stock Exchange of India
Kimberly-Clark Corporation KMY.DE 42,211 9.4 17.6 39.4 Frankfurt Stock Exchange
Procter & Gamble Hygiene and Health Care Limited PGHH.NS 4,873 43.6 64.5 48.8 National Stock Exchange of India
Henkel AG & Co. KGaA HEN3.F 31,802 7.0 16.1 1.3 Frankfurt Stock Exchange
The Estée Lauder Companies Inc. EL 32,529 24.7 -30.5 5.1 New York Stock Exchange
Emami Limited EMAMILTD.NS 2,922 25.5 34.1 10.3 National Stock Exchange of India
Papoutsanis S.A. PAP.AT 94 4.6 13.2 2.2 Athens
Asian Phytoceuticals Public Company Limited APCO.BK 59 23.0 36.5 3.6 Thailand
Almado, Inc. 4932.T 69 12.2 19.0 6.5 Tokyo
MTG Co., Ltd. 7806.T 1,280 14.6 24.2 2.5 Tokyo
HUNAN RESUN Co., Ltd. 001218.SZ 335 18.3 19.6 1.0 Shenzhen
EC Healthcare 2138.HK 97 -0.0 -66.0 0.4 HKSE
RUNBEN BIOTECHNOLOGY 603193.SS 1,797 38.8 47.0 7.1 Shanghai
Kimberly-Clark Corporation 0JQZ.L 42,389 8.7 16.8 33.4 London Stock Exchange
Shiny Brands Group Co., Ltd. 6703.TWO 123 9.9 12.9 3.1 Taipei Exchange
Mikobeaute International Co., Ltd. 6574.TWO 50 7.8 13.0 1.8 Taipei Exchange
Inter Parfums, Inc. IPAR 3,888 11.3 17.2 4.7 NASDAQ Global Select
Hims & Hers Health, Inc. HIMS 12,419 85.2 48.8 12.9 New York Stock Exchange
Church & Dwight Co., Inc. CHD 23,938 23.7 42.3 4.6 New York Stock Exchange
CB GROUP MANAGEMENT Co., Ltd. 9852.T 117 1.8 6.1 0.7 Tokyo
BEAUTY GARAGE Inc. 3180.T 148 10.8 18.1 2.5 Tokyo
Newell Brands Inc. NWL 2,619 -6.3 -9.7 0.8 NASDAQ Global Select
Jacques Bogart S.A. JBOG.PA 86 -0.5 12.7 1.0 Paris
Liberta Co.,Ltd. 4935.T 156 25.0 -355.5 4.8 Tokyo
C&S Paper Co.,Ltd 002511.SZ 1,409 35.8 182.8 1.6 Shenzhen
AMOREPACIFIC Group 00279K.KS 1,753 1.1 7.3 0.6 KSE
Cheerwin Group Limited 6601.HK 467 19.8 13.5 0.9 HKSE
C.I. Medical Co.,Ltd. 3540.T 332 6.5 6.7 1.6 Tokyo
Giant Biogene Holding Co., Ltd. 2367.HK 7,769 38.7 41.5 10.3 HKSE
Zinzino AB (publ) ZZ-B.ST 878 26.3 33.5 14.7 Stockholm Stock Exchange
Warpaint London PLC W7L.L 415 12.5 17.4 5.8 London Stock Exchange
AMOREPACIFIC Group 002795.KS 1,748 1.1 7.3 0.6 KSE
Leifheit Aktiengesellschaft LEI.DE 170 11.7 27.7 2.1 Frankfurt Stock Exchange
Pigeon Corporation 7956.T 1,345 14.9 24.4 2.5 Tokyo
AMOREPACIFIC Group 002790.KS 1,729 1.1 7.3 0.6 KSE
Sagami Rubber Industries Co., Ltd. 5194.T 69 8.5 181.7 0.9 Tokyo
Cosmax, Inc. 192820.KS 1,944 6.1 22.5 4.1 KSE
Monalisa Co., Ltd 012690.KS 69 21.2 100.9 1.5 KSE
S.T. Corporation 4951.T 227 10.9 16.9 1.0 Tokyo
Sanitar Co., Ltd. 1817.TW 95 6.7 10.1 1.4 Taiwan
Suominen Oyj SUY1V.HE 136 8.4 -22.9 1.0 Helsinki
Cupid Limited CUPID.BO 459 26.2 37.5 6.2 Bombay Stock Exchange
Kaya Limited KAYA.BO 64 -2.3 -2.9 -2.4 Bombay Stock Exchange
Karex Berhad 5247.KL 175 17.5 52.8 1.7 Kuala Lumpur
LG H&H Co., Ltd. 051905.KS 3,700 11.2 32.4 1.1 KSE
Kitanotatsujin Corporation 2930.T 139 12.7 15.9 2.6 Tokyo
European Wax Center, Inc. EWCZ 223 -2.3 14.5 2.4 NASDAQ Global Select
Do Day Dream Public Company Limited DDD.BK 61 32.3 83.2 0.4 Thailand
Niitaka Co., Ltd. 4465.T 83 7.5 10.6 0.9 Tokyo
Shanghai Chicmax Cosmetic Co., Ltd. 2145.HK 3,857 29.5 29.2 10.4 HKSE
UNQ Holdings Limited 2177.HK 59 20.8 10.4 0.5 HKSE
Colgate-Palmolive (India) Limited COLPAL.NS 6,971 34.4 49.7 44.0 National Stock Exchange of India
Perfect Group Corp., Ltd 603059.SS 381 11.2 28.8 1.9 Shanghai
Milbon Co., Ltd. 4919.T 544 10.7 17.8 1.8 Tokyo
PT Unilever Indonesia Tbk UNVR.JK 3,612 14.4 21.1 19.7 Jakarta Stock Exchange
Taiyen Biotech Co., Ltd. 1737.TW 223 11.5 17.3 1.0 Taiwan
LILA KAGIT LILAK.IS 376 7.3 13.2 1.2 Istanbul Stock Exchange
Nan Liu Enterprise Co., Ltd. 6504.TW 147 -0.6 38.7 1.1 Taiwan
Chengdu Rainbow Appliance (Group) Shares Co., Ltd. 003023.SZ 403 22.9 19.4 1.3 Shenzhen
I-ne CO., LTD. 4933.T 200 5.3 9.8 1.7 Tokyo
Lafang China Co.,Ltd 603630.SS 738 75.7 94.0 2.1 Shanghai
Profit Cultural and Creative Group Co., Ltd. 300640.SZ 286 51.1 106.6 2.1 Shenzhen
Chongqing Baiya Sanitary Products Co., Ltd. 003006.SZ 1,670 35.2 42.8 8.6 Shenzhen
Amorepacific Corporation 090430.KS 6,012 4.8 13.9 1.6 KSE
KP Tissue Inc. KPT.TO 66 0.6 32.9 1.2 Toronto Stock Exchange
Honasa Consumer Limited HONASA.NS 993 48.9 96.5 6.7 National Stock Exchange of India
Neo Corporate PCL NEO.BK 213 4.4 9.0 1.8 Thailand
It'S Hanbul Co., Ltd. 226320.KS 171 3.9 12.7 0.6 KSE
Anhui Deli Household Glass Co., Ltd. 002571.SZ 334 -28.4 -16.5 2.7 Shenzhen
Ya-Man Ltd. 6630.T 309 -139.1 -40.6 2.0 Tokyo
Cupid Limited CUPID.NS 459 26.2 37.5 6.2 National Stock Exchange of India
Kolmar Korea Co., Ltd. 161890.KS 1,601 2.0 19.6 2.2 KSE
Shiseido Company, Limited 4911.T 6,473 7.7 -87.8 1.5 Tokyo
Tianjin Yiyi Hygiene Products Co.,Ltd 001206.SZ 676 12.2 15.4 1.8 Shenzhen
Ontex Group NV ONTEX.BR 632 3.7 10.3 0.7 Brussels
Lyko Group AB (publ) LYKO-A.ST 227 3.0 90.3 4.0 Stockholm Stock Exchange
Duni AB (publ) DUNI.ST 455 7.9 17.3 1.3 Stockholm Stock Exchange
Cota Co., Ltd. 4923.T 275 22.2 32.1 3.6 Tokyo
e.l.f. Beauty, Inc. ELF 6,855 19.1 29.6 4.5 New York Stock Exchange
Luo Lih-Fen Holding Co., Ltd. 6666.TW 72 13.0 24.1 1.2 Taiwan
LG H&H Co., Ltd. 051900.KS 3,697 11.2 32.4 1.1 KSE
Guangdong Marubi Biotechnology Co., Ltd. 603983.SS 2,305 41.4 51.0 4.9 Shanghai
TCI Co., Ltd. 8436.TWO 497 10.5 18.8 2.0 Taipei Exchange
L'Oréal S.A. LOR.DE 234,622 20.3 31.3 6.1 Frankfurt Stock Exchange
Premier Anti-Aging Co., Ltd. 4934.T 55 632.8 -7.2 1.1 Tokyo
Paltac Corporation 8283.T 1,778 8.3 11.4 0.9 Tokyo
Jyothy Labs Limited JYOTHYLAB.NS 1,447 25.3 37.2 7.3 National Stock Exchange of India
S H Kelkar and Company Limited SHK.NS 419 11.0 638.0 2.4 National Stock Exchange of India
Amorepacific Corporation 090435.KS 6,163 4.8 13.9 1.6 KSE
Godrej Consumer Products Limited GODREJCP.BO 14,410 140.3 -286.1 10.6 Bombay Stock Exchange
Artnature Inc. 7823.T 179 21.9 35.5 1.0 Tokyo
Tonymoly Co., Ltd 214420.KS 199 3.7 12.7 1.9 KSE
Rohto Pharmaceutical Co.,Ltd. 4527.T 3,227 12.0 18.2 2.1 Tokyo
Innovative Pharmaceutical Biotech Limited 0399.HK 142 79.5 809.0 -20.2 HKSE
Farcent Enterprise Co.,Ltd 1730.TW 116 11.8 13.4 1.7 Taiwan
Bajaj Consumer Care Limited BAJAJCON.BO 373 13.9 18.3 3.4 Bombay Stock Exchange
Jourdeness Group Limited 4190.TW 70 -0.5 -7.0 1.2 Taiwan
Kolmar BNH Co., Ltd. 200130.KQ 299 3.7 20.8 0.9 KOSDAQ
Lonkey Industrial Co.,Ltd.Guangzhou 000523.SZ 849 30.4 12.3 3.3 Shenzhen
AS MADARA Cosmetics MDARA.RG 57 7.2 7.7 2.1 Riga
Galderma Group N GALD.SW 39,986 26.0 -1,864.9 2.8 Swiss Exchange
SentinelOne, Inc. S&J.BK 4,573 274.5 444.2 32.2 Thailand
Grove Collaborative Holdings, Inc. GROV 61 -8.1 -1,514.3 2,559.7 New York Stock Exchange
Euglena Co., Ltd. 2931.T 394 73.9 -19.1 2.6 Tokyo