H

Hydract A/S
CSE:HYDRCT

Watchlist Manager
Hydract A/S
CSE:HYDRCT
Watchlist
Price: 0.49 DKK 38.42% Market Closed
Market Cap: 50.2m DKK
Have any thoughts about
Hydract A/S?
Write Note

Relative Value

The Relative Value of one HYDRCT stock under the Base Case scenario is 0.12 DKK. Compared to the current market price of 0.49 DKK, Hydract A/S is Overvalued by 76%.

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.

HYDRCT Relative Value
Base Case
0.12 DKK
Overvaluation 76%
Relative Value
Price
H
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
24
vs Industry
5
Median 3Y
0
Median 5Y
0
Industry
1.6
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
20.7
vs History
vs Industry
Median 3Y
-30.2
Median 5Y
-43.5
Industry
14.8
vs History
vs Industry
Median 3Y
-33.6
Median 5Y
-35
Industry
21.3
vs History
64
vs Industry
41
Median 3Y
6.5
Median 5Y
6
Industry
1.8
vs History
24
vs Industry
5
Median 3Y
0
Median 5Y
0
Industry
1.7
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
6.2
vs History
vs Industry
Median 3Y
120.5
Median 5Y
201.3
Industry
12.4
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
16
vs History
vs Industry
Median 3Y
-30.3
Median 5Y
-43.4
Industry
14.8
vs History
vs Industry
Median 3Y
-21
Median 5Y
-31.5
Industry
18.1
vs History
64
vs Industry
40
Median 3Y
5.1
Median 5Y
4.4
Industry
1.4

Multiples Across Competitors

HYDRCT Competitors Multiples
Hydract A/S Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
Hydract A/S
CSE:HYDRCT
50.2m DKK 5.6 -3.7 -7.8 -6.1
CN
Ubtech Robotics Corp Ltd
HKEX:9880
36.8B HKD 22.4 -19.8 -21.2 -21.2
CN
Suzhou Kematek Inc
SZSE:301611
27.2B CNY 0 0 0 0
US
Crane NXT Co
NYSE:CXT
3.3B USD 2.3 18.7 11 14.3
KR
Doosan Robotics Inc
KRX:454910
3.3T KRW 63.8 -246.5 -137.3 -111.1
FI
Kalmar Oyj
OMXH:KALMAR
1.7B EUR 0.8 8.9 6 7.4
CN
Bozhon Precision Industry Technology Co Ltd
SSE:688097
12.1B CNY 2.6 38.3 38.2 38.2
CN
Ningbo PIA Automation Holding Corp
SSE:688306
10.2B CNY 4.7 -91.3 -160.9 -160.9
CN
Guangdong Dtech Technology Co Ltd
SZSE:301377
8.8B CNY 7.9 63.1 54.4 54.4
IN
Kirloskar Pneumatic Company Ltd
NSE:KIRLPNU
102.1B INR 7.5 71.8 45.8 54.8
IN
Azad Engineering Ltd
NSE:AZAD
101.2B INR 0 0 0 0
P/E Multiple
Earnings Growth P/E to Growth
DK
H
Hydract A/S
CSE:HYDRCT
Average P/E: 40.2
Negative Multiple: -3.7
N/A N/A
CN
U
Ubtech Robotics Corp Ltd
HKEX:9880
Negative Multiple: -19.8 N/A N/A
CN
S
Suzhou Kematek Inc
SZSE:301611
Not Available N/A N/A
US
Crane NXT Co
NYSE:CXT
18.7
59%
0.3
KR
D
Doosan Robotics Inc
KRX:454910
Negative Multiple: -246.5 N/A N/A
FI
K
Kalmar Oyj
OMXH:KALMAR
8.9
-21%
N/A
CN
Bozhon Precision Industry Technology Co Ltd
SSE:688097
38.3
93%
0.4
CN
N
Ningbo PIA Automation Holding Corp
SSE:688306
Negative Multiple: -91.3 N/A N/A
CN
G
Guangdong Dtech Technology Co Ltd
SZSE:301377
63.1
93%
0.7
IN
Kirloskar Pneumatic Company Ltd
NSE:KIRLPNU
71.8
162%
0.4
IN
A
Azad Engineering Ltd
NSE:AZAD
Not Available N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
H
Hydract A/S
CSE:HYDRCT
Average EV/EBITDA: 31.1
Negative Multiple: -7.8
N/A N/A
CN
U
Ubtech Robotics Corp Ltd
HKEX:9880
Negative Multiple: -21.2 N/A N/A
CN
S
Suzhou Kematek Inc
SZSE:301611
Not Available N/A N/A
US
Crane NXT Co
NYSE:CXT
11
22%
0.5
KR
D
Doosan Robotics Inc
KRX:454910
Negative Multiple: -137.3 N/A N/A
FI
K
Kalmar Oyj
OMXH:KALMAR
6
1%
5.7
CN
Bozhon Precision Industry Technology Co Ltd
SSE:688097
38.2
132%
0.3
CN
N
Ningbo PIA Automation Holding Corp
SSE:688306
Negative Multiple: -160.9 N/A N/A
CN
G
Guangdong Dtech Technology Co Ltd
SZSE:301377
54.4
115%
0.5
IN
Kirloskar Pneumatic Company Ltd
NSE:KIRLPNU
45.8
79%
0.6
IN
A
Azad Engineering Ltd
NSE:AZAD
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
H
Hydract A/S
CSE:HYDRCT
Average EV/EBIT: 33.8
Negative Multiple: -6.1
N/A N/A
CN
U
Ubtech Robotics Corp Ltd
HKEX:9880
Negative Multiple: -21.2 N/A N/A
CN
S
Suzhou Kematek Inc
SZSE:301611
Not Available N/A N/A
US
Crane NXT Co
NYSE:CXT
14.3
68%
0.2
KR
D
Doosan Robotics Inc
KRX:454910
Negative Multiple: -111.1 N/A N/A
FI
K
Kalmar Oyj
OMXH:KALMAR
7.4
1%
6.8
CN
Bozhon Precision Industry Technology Co Ltd
SSE:688097
38.2
105%
0.4
CN
N
Ningbo PIA Automation Holding Corp
SSE:688306
Negative Multiple: -160.9 N/A N/A
CN
G
Guangdong Dtech Technology Co Ltd
SZSE:301377
54.4
N/A N/A
IN
Kirloskar Pneumatic Company Ltd
NSE:KIRLPNU
54.8
175%
0.3
IN
A
Azad Engineering Ltd
NSE:AZAD
Not Available N/A N/A

See Also

Discover More
Back to Top