SWARAJENG Relative Valuation - Swaraj Engines Ltd

Watchlist Manager

Watchlist

Price: 3 411.7 INR -0.25%

Market Cap: ₹41.5B

	Swaraj Engines Ltd NSE:SWARAJENG	IN
N	Nippon Express Holdings Inc TSE:9147	JP

Relative Value

The Relative Value of one SWARAJENG stock under the Base Case scenario is 3 504.37 INR. Compared to the current market price of 3 411.7 INR, Swaraj Engines Ltd is Undervalued by 3%.

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.

What is Relative Valuation?

How is Relative Value calculated?

SWARAJENG Relative Value

Base Case

Undervaluation 3%

Relative Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
IN		Swaraj Engines Ltd NSE:SWARAJENG	41.5B INR	2.2	22.2	15.2	16.6
US		Deere & Co NYSE:DE	154.2B USD	3.3	32	17	21.1
JP		Kubota Corp TSE:6326	2.8T JPY	0.9	14.8	9.7	14.4
UK		CNH Industrial NV MIL:CNHI	14.6B EUR	0.7	7.7	7.1	8.5
US		Toro Co NYSE:TTC	9.1B USD	2	27.4	15	19.2
US		AGCO Corp NYSE:AGCO	8.3B USD	0.8	11.4	9.3	13.7
IN		Escorts Kubota Ltd NSE:ESCORTS	315.9B INR	2.9	13.2	17.5	21.2
CN	F	First Tractor Co Ltd SSE:601038	14.3B CNY	1.3	17.5	22.3	22.3
SE		Husqvarna AB STO:HUSQ B	20.1B SEK	0.4	11.7	10.1	10.1
CN	X	Xinjiang Machinery Research Institute Co Ltd SZSE:300159	9.4B CNY	15.4	-24.7	-55.2	-55.2
IT		Comer Industries SpA MIL:COM	1.1B EUR	1.3	19.1	8.4	13.8

				Revenue Growth	P/S to Growth
IN		Swaraj Engines Ltd NSE:SWARAJENG	Average P/S: 2.8 2.2	9%	0.2
US		Deere & Co NYSE:DE	3.3	4%	0.8
JP		Kubota Corp TSE:6326	0.9	4%	0.2
UK		CNH Industrial NV MIL:CNHI	0.7	N/A	N/A
US		Toro Co NYSE:TTC	2	4%	0.5
US		AGCO Corp NYSE:AGCO	0.8	6%	0.1
IN		Escorts Kubota Ltd NSE:ESCORTS	2.9	11%	0.3
CN	F	First Tractor Co Ltd SSE:601038	1.3	5%	0.3
SE		Husqvarna AB STO:HUSQ B	0.4	1%	0.4
CN	X	Xinjiang Machinery Research Institute Co Ltd SZSE:300159	15.4	N/A	N/A
IT		Comer Industries SpA MIL:COM	1.3	11%	0.1

				Earnings Growth	PEG
IN		Swaraj Engines Ltd NSE:SWARAJENG	Average P/E: 17.7 22.2	9%	2.5
US		Deere & Co NYSE:DE	32	17%	1.9
JP		Kubota Corp TSE:6326	14.8	9%	1.6
UK		CNH Industrial NV MIL:CNHI	7.7	N/A	N/A
US		Toro Co NYSE:TTC	27.4	19%	1.4
US		AGCO Corp NYSE:AGCO	11.4	2%	5.7
IN		Escorts Kubota Ltd NSE:ESCORTS	13.2	8%	1.7
CN	F	First Tractor Co Ltd SSE:601038	17.5	8%	2.2
SE		Husqvarna AB STO:HUSQ B	11.7	13%	0.9
CN	X	Xinjiang Machinery Research Institute Co Ltd SZSE:300159	Negative Multiple: -24.7	N/A	N/A
IT		Comer Industries SpA MIL:COM	19.1	13%	1.5

				EBITDA Growth	EV/EBITDA to Growth
IN		Swaraj Engines Ltd NSE:SWARAJENG	Average EV/EBITDA: 13.2 15.2	8%	1.9
US		Deere & Co NYSE:DE	17	-1%	N/A
JP		Kubota Corp TSE:6326	9.7	6%	1.6
UK		CNH Industrial NV MIL:CNHI	7.1	N/A	N/A
US		Toro Co NYSE:TTC	15	10%	1.5
US		AGCO Corp NYSE:AGCO	9.3	17%	0.5
IN		Escorts Kubota Ltd NSE:ESCORTS	17.5	16%	1.1
CN	F	First Tractor Co Ltd SSE:601038	22.3	22%	1
SE		Husqvarna AB STO:HUSQ B	10.1	34%	0.3
CN	X	Xinjiang Machinery Research Institute Co Ltd SZSE:300159	Negative Multiple: -55.2	N/A	N/A
IT		Comer Industries SpA MIL:COM	8.4	8%	1.1

				EBIT Growth	EV/EBIT to Growth
IN		Swaraj Engines Ltd NSE:SWARAJENG	Average EV/EBIT: 16.1 16.6	8%	2.1
US		Deere & Co NYSE:DE	21.1	-1%	N/A
JP		Kubota Corp TSE:6326	14.4	N/A	N/A
UK		CNH Industrial NV MIL:CNHI	8.5	N/A	N/A
US		Toro Co NYSE:TTC	19.2	14%	1.4
US		AGCO Corp NYSE:AGCO	13.7	22%	0.6
IN		Escorts Kubota Ltd NSE:ESCORTS	21.2	22%	1
CN	F	First Tractor Co Ltd SSE:601038	22.3	11%	2
SE		Husqvarna AB STO:HUSQ B	10.1	11%	0.9
CN	X	Xinjiang Machinery Research Institute Co Ltd SZSE:300159	Negative Multiple: -55.2	N/A	N/A
IT		Comer Industries SpA MIL:COM	13.8	9%	1.5

Swaraj Engines Ltd
NSE:SWARAJENG

Relative Value

Valuation Multiples

Multiples Across Competitors

SWARAJENG Competitors Multiples
Swaraj Engines Ltd Competitors

See Also

Company

Help

Tools

Stocks

Swaraj Engines Ltd NSE:SWARAJENG

Relative Value

Valuation Multiples

Multiples Across Competitors

SWARAJENG Competitors Multiples Swaraj Engines Ltd Competitors

See Also

Company

Help

Tools

Stocks

Swaraj Engines Ltd
NSE:SWARAJENG

SWARAJENG Competitors Multiples
Swaraj Engines Ltd Competitors