Aarti Industries Ltd
NSE:AARTIIND

Watchlist Manager
Aarti Industries Ltd Logo
Aarti Industries Ltd
NSE:AARTIIND
Watchlist
Price: 409.5 INR 1.4% Market Closed
Market Cap: 148.5B INR
Have any thoughts about
Aarti Industries Ltd?
Write Note

Relative Value

The Relative Value of one AARTIIND stock under the Base Case scenario is 785.96 INR. Compared to the current market price of 409.5 INR, Aarti Industries Ltd is Undervalued by 48%.

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.

AARTIIND Relative Value
Base Case
785.96 INR
Undervaluation 48%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
17
Median 3Y
3.3
Median 5Y
3.8
Industry
1.5
Forward
1.8
vs History
47
vs Industry
10
Median 3Y
36.6
Median 5Y
36
Industry
21.7
Forward
24.4
vs History
53
vs Industry
24
Median 3Y
22.3
Median 5Y
19.5
Industry
13
vs History
vs Industry
10
Median 3Y
-31.5
Median 5Y
-30.6
Industry
20.5
vs History
98
vs Industry
9
Median 3Y
4.7
Median 5Y
5
Industry
1.6
vs History
98
vs Industry
16
Median 3Y
3.5
Median 5Y
3.9
Industry
1.6
Forward
2
vs History
88
vs Industry
27
Median 3Y
8.4
Median 5Y
8.6
Industry
7.2
vs History
76
vs Industry
16
Median 3Y
18.1
Median 5Y
18.9
Industry
13.2
Forward
14.7
vs History
39
vs Industry
12
Median 3Y
26.5
Median 5Y
25.8
Industry
17.5
Forward
25
vs History
57
vs Industry
24
Median 3Y
24.4
Median 5Y
21.5
Industry
13.9
vs History
vs Industry
10
Median 3Y
-43.8
Median 5Y
-65.7
Industry
19.1
vs History
98
vs Industry
14
Median 3Y
3.1
Median 5Y
3.1
Industry
1.3

Multiples Across Competitors

AARTIIND Competitors Multiples
Aarti Industries Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Aarti Industries Ltd
NSE:AARTIIND
148.5B INR 2.1 33.4 15.5 25.3
US
Sherwin-Williams Co
NYSE:SHW
86.9B USD 3.8 34 22 25.6
US
Ecolab Inc
NYSE:ECL
68B USD 4.3 33.3 21.2 28.9
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
10.1T JPY 4.1 19.7 8.7 11.5
CH
Givaudan SA
SIX:GIVN
36.5B CHF 5.1 35.4 24.7 31.6
US
Dupont De Nemours Inc
NYSE:DD
32.1B USD 2.6 40.2 12.6 21
CN
Wanhua Chemical Group Co Ltd
SSE:600309
232.7B CNY 1.2 15.3 16.7 16.7
US
PPG Industries Inc
NYSE:PPG
27.9B USD 1.5 18.8 11.4 14.1
CH
DSM-Firmenich AG
AEX:DSFIR
26.1B EUR 2.5 12.2 30.9 -60.5
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.2T INR 6.3 47.8 32.4 37.6
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Aarti Industries Ltd
NSE:AARTIIND
Average EV/EBITDA: 20.5
15.5
76%
0.2
US
Sherwin-Williams Co
NYSE:SHW
22
27%
0.8
US
Ecolab Inc
NYSE:ECL
21.2
38%
0.6
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
8.7
36%
0.2
CH
Givaudan SA
SIX:GIVN
24.7
34%
0.7
US
Dupont De Nemours Inc
NYSE:DD
12.6
32%
0.4
CN
Wanhua Chemical Group Co Ltd
SSE:600309
16.7
131%
0.1
US
PPG Industries Inc
NYSE:PPG
11.4
21%
0.5
CH
D
DSM-Firmenich AG
AEX:DSFIR
30.9
203%
0.2
IN
Asian Paints Ltd
NSE:ASIANPAINT
32.4
10%
3.2
DK
Novozymes A/S
CSE:NZYM B
28.9
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Aarti Industries Ltd
NSE:AARTIIND
Average EV/EBIT: 25
25.3
98%
0.3
US
Sherwin-Williams Co
NYSE:SHW
25.6
34%
0.7
US
Ecolab Inc
NYSE:ECL
28.9
52%
0.6
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
11.5
N/A N/A
CH
Givaudan SA
SIX:GIVN
31.6
44%
0.7
US
Dupont De Nemours Inc
NYSE:DD
21
83%
0.3
CN
Wanhua Chemical Group Co Ltd
SSE:600309
16.7
39%
0.4
US
PPG Industries Inc
NYSE:PPG
14.1
28%
0.5
CH
D
DSM-Firmenich AG
AEX:DSFIR
Negative Multiple: -60.5 N/A N/A
IN
Asian Paints Ltd
NSE:ASIANPAINT
37.6
5%
7.1
DK
Novozymes A/S
CSE:NZYM B
37.9
N/A N/A

See Also

Discover More
Back to Top