close

Register today to unlock Valuecruncher and get unlimited access

  • Get unlimited access to all compartors and data
  • Save and share valuations as well as comment on others
  • Alter and save your favourite comparator companies

Already registered? Please login now

Comparison Analysis  

What's this?
Dollar232Point62
Implied share price

Buy Undervalued by 570.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
JOBS
51job, Inc. (ADR)
IBM
International Business Machines Corp.
Change
MA
MasterCard Incorporated
Change
ACN
Accenture Ltd.
Change
JCI
Johnson Controls, Inc.
Change
16.03 -2.85 9.18 19.71 17.33 28.17
All amounts in millions
from last financial year
         
Implied Share Price $232.62 $294.42 $82.47 $103.70 $24.21
Market Cap 2,044 147,630 110,312 72,680 42,002
Net Debt -3,842 31,695 -4,365 -4,335 1,745
Enterprise Value (EV) -1,779 179,325 105,872 89,173 43,747
Revenue 2,055 81,741 9,667 32,914 9,902
EBITDA 623 19,536 5,372 5,146 1,553
Percent 30.3 % 23.9 % 55.6 % 15.6 % 15.7 %
EBIT 567 15,681 5,006 4,500 1,211
Percent 27.6 % 19.2 % 51.8 % 13.7 % 12.2 %
Balance Sheet          
Total Assets 6,422 110,495 16,250 18,266 12,321
Total Liabilities 2,297 96,233 10,222 12,132 8,280
Shareholders Equity 4,125 14,262 6,028 6,133 4,041.0

Comments

No comments yet. Login to comment.