ABDL Relative Valuation - Allied Blenders and Distillers Ltd

Watchlist Manager

Watchlist

Price: 326.65 INR 2.06%

Market Cap: 91.4B INR

Section:

Relative Value

The Relative Value of one ABDL stock under the Base Case scenario is hidden INR. Compared to the current market price of 326.65 INR, Allied Blenders and Distillers Ltd is hidden .

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?

ABDL Relative Value

Show

Worst Case

Base Case

Best Case

Valuation Multiples

1.5

P/S

vs History	55
vs Industry

Median 5Y

1.6

Industry

1.7

Forward

2.6

More Details

78.6

P/E

vs History	55
vs Industry

Median 5Y

86.6

Industry

20.2

More Details

P/OCF

vs History	55
vs Industry

Median 5Y

48.3

Industry

12.9

More Details

167.2

P/FCFE

vs History	77
vs Industry

Median 5Y

179.4

Industry

21.5

More Details

6.5

P/B

vs History	77
vs Industry

Median 5Y

6.7

Industry

2.1

More Details

1.5

EV/S

vs History	55
vs Industry

Median 5Y

1.6

Industry

1.9

Forward

2.5

More Details

EV/GP

vs History	55
vs Industry

Median 5Y

2.2

Industry

4.8

More Details

29.3

EV/EBITDA

vs History	77
vs Industry

Median 5Y

41.4

Industry

11.6

Forward

22.3

More Details

36.1

EV/EBIT

vs History	55
vs Industry

Median 5Y

39.9

Industry

14.6

Forward

26.9

More Details

48.3

EV/OCF

vs History	66
vs Industry

Median 5Y

48.6

Industry

13.9

More Details

64.2

EV/FCFF

vs History	66
vs Industry

Median 5Y

64.6

Industry

20.6

More Details

3.6

EV/IC

vs History	77
vs Industry

Median 5Y

3.8

Industry

1.6

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
IN	A	Allied Blenders and Distillers Ltd NSE:ABDL	91.4B INR	1.5	78.6	29.3	36.1
CN		Kweichow Moutai Co Ltd SSE:600519	2T CNY	11.7	23.9	17	17
CN		Wuliangye Yibin Co Ltd SZSE:000858	516B CNY	5.4	14.7	8.6	8.6
UK		Diageo PLC LSE:DGE	45.6B GBP	2.3	12.7	10	10.8
ZA	D	Distell Group Holdings Ltd JSE:DGH	40.7B Zac	0	0	0	0
CN		Shanxi Xinghuacun Fen Wine Factory Co Ltd SSE:600809	255B CNY	7	20.8	15.1	15.1
US		Constellation Brands Inc NYSE:STZ	32.6B USD	3.2	47.5	11.1	12.6
CN		Luzhou Laojiao Co Ltd SZSE:000568	192.5B CNY	5.9	13.5	9	9
FR		Pernod Ricard SA PAR:RI	23.7B EUR	2.1	21.6	10.2	11.7
US		Brown-Forman Corp NYSE:BF.B	16B USD	4	16.2	14.5	15.6
CN		Jiangsu Yanghe Brewery Joint-Stock Co Ltd SZSE:002304	115.6B CNY	3.8	13.8	8.8	8.8

				Revenue Growth	P/S to Growth
IN	A	Allied Blenders and Distillers Ltd NSE:ABDL	Average P/S: 4.7 1.5	N/A	N/A
CN		Kweichow Moutai Co Ltd SSE:600519	11.7	12%	1
CN		Wuliangye Yibin Co Ltd SZSE:000858	5.4	8%	0.7
UK		Diageo PLC LSE:DGE	2.3	4%	0.6
ZA	D	Distell Group Holdings Ltd JSE:DGH	Not Available	N/A	N/A
CN		Shanxi Xinghuacun Fen Wine Factory Co Ltd SSE:600809	7	14%	0.5
US		Constellation Brands Inc NYSE:STZ	3.2	4%	0.8
CN		Luzhou Laojiao Co Ltd SZSE:000568	5.9	8%	0.7
FR		Pernod Ricard SA PAR:RI	2.1	1%	2.1
US		Brown-Forman Corp NYSE:BF.B	4	3%	1.3
CN		Jiangsu Yanghe Brewery Joint-Stock Co Ltd SZSE:002304	3.8	-2%	N/A

				Earnings Growth	PEG
IN	A	Allied Blenders and Distillers Ltd NSE:ABDL	Average P/E: 26.3 78.6	N/A	N/A
CN		Kweichow Moutai Co Ltd SSE:600519	23.9	12%	2
CN		Wuliangye Yibin Co Ltd SZSE:000858	14.7	9%	1.6
UK		Diageo PLC LSE:DGE	12.7	3%	4.2
ZA	D	Distell Group Holdings Ltd JSE:DGH	Not Available	N/A	N/A
CN		Shanxi Xinghuacun Fen Wine Factory Co Ltd SSE:600809	20.8	16%	1.3
US		Constellation Brands Inc NYSE:STZ	47.5	19%	2.5
CN		Luzhou Laojiao Co Ltd SZSE:000568	13.5	10%	1.4
FR		Pernod Ricard SA PAR:RI	21.6	11%	2
US		Brown-Forman Corp NYSE:BF.B	16.2	-1%	N/A
CN		Jiangsu Yanghe Brewery Joint-Stock Co Ltd SZSE:002304	13.8	-4%	N/A

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	3M Co NYSE:MMM	Industrial Conglomerates
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication

U	United Laboratories International Holdings Ltd HKEX:3933	16.64 HKD 6.39%
P	Peijia Medical Ltd HKEX:9996	4.8 HKD -0.21%
	Nomura Research Institute Ltd TSE:4307	4 887 JPY -0.83%
	Daiseki Co Ltd TSE:9793	3 850 JPY -0.9%
	Mizuho Medy Co Ltd TSE:4595	2 289 JPY -0.82%
	Torii Pharmaceutical Co Ltd TSE:4551	4 760 JPY 0.63%

	Franklin Covey Co NYSE:FC	28.65 USD 0.56%
	Mohawk Industries Inc NYSE:MHK	116.5 USD 4.14%
	Ardmore Shipping Corp NYSE:ASC	10.15 USD 1.4%
	ASGN Inc NYSE:ASGN	63.73 USD 0.11%
	Skyworks Solutions Inc NASDAQ:SWKS	69.02 USD 2.63%
	Weatherford International PLC NASDAQ:WFRD	53.87 USD 3.14%

	Johnson & Johnson NYSE:JNJ	163.29 USD -0.21%
	Bank of America Corp NYSE:BAC	43.07 USD 1.41%
	Mastercard Inc NYSE:MA	543.67 USD 1.49%
	Salesforce Inc NYSE:CRM	285.96 USD 1.9%
	Abbvie Inc NYSE:ABBV	209.17 USD -0.4%
	Home Depot Inc NYSE:HD	363.77 USD 3.59%

	Arista Networks Inc NYSE:ANET	87.51 USD 5.27%
	Visa Inc NYSE:V	343.87 USD 2.45%
	Texas Pacific Land Corp NYSE:TPL	1 344.98 USD 5.64%
	KLA Corp NASDAQ:KLAC	727.73 USD 3.01%
	Manhattan Associates Inc NASDAQ:MANH	177.97 USD 4.03%
	Monolithic Power Systems Inc NASDAQ:MPWR	627.93 USD 6.25%

Allied Blenders and Distillers Ltd
NSE:ABDL

Relative Value

Valuation Multiples

Multiples Across Competitors

ABDL Competitors Multiples
Allied Blenders and Distillers Ltd Competitors

See Also

Company

Help

Tools

Stocks

				EBITDA Growth	EV/EBITDA to Growth
IN	A	Allied Blenders and Distillers Ltd NSE:ABDL	Average EV/EBITDA: 13.4 29.3	114%	0.3
CN		Kweichow Moutai Co Ltd SSE:600519	17	12%	1.4
CN		Wuliangye Yibin Co Ltd SZSE:000858	8.6	9%	1
UK		Diageo PLC LSE:DGE	10	5%	2
ZA	D	Distell Group Holdings Ltd JSE:DGH	Not Available	N/A	N/A
CN		Shanxi Xinghuacun Fen Wine Factory Co Ltd SSE:600809	15.1	17%	0.9
US		Constellation Brands Inc NYSE:STZ	11.1	6%	1.9
CN		Luzhou Laojiao Co Ltd SZSE:000568	9	9%	1
FR		Pernod Ricard SA PAR:RI	10.2	1%	10.2
US		Brown-Forman Corp NYSE:BF.B	14.5	5%	2.9
CN		Jiangsu Yanghe Brewery Joint-Stock Co Ltd SZSE:002304	8.8	-2%	N/A

				EBIT Growth	EV/EBIT to Growth
IN	A	Allied Blenders and Distillers Ltd NSE:ABDL	Average EV/EBIT: 14.5 36.1	N/A	N/A
CN		Kweichow Moutai Co Ltd SSE:600519	17	12%	1.4
CN		Wuliangye Yibin Co Ltd SZSE:000858	8.6	8%	1.1
UK		Diageo PLC LSE:DGE	10.8	3%	3.6
ZA	D	Distell Group Holdings Ltd JSE:DGH	Not Available	N/A	N/A
CN		Shanxi Xinghuacun Fen Wine Factory Co Ltd SSE:600809	15.1	16%	0.9
US		Constellation Brands Inc NYSE:STZ	12.6	6%	2.1
CN		Luzhou Laojiao Co Ltd SZSE:000568	9	8%	1.1
FR		Pernod Ricard SA PAR:RI	11.7	1%	11.7
US		Brown-Forman Corp NYSE:BF.B	15.6	5%	3.1
CN		Jiangsu Yanghe Brewery Joint-Stock Co Ltd SZSE:002304	8.8	-4%	N/A

	ServiceNow Inc NYSE:NOW	849.73 USD 2.66%
	EOG Resources Inc NYSE:EOG	128.27 USD 2.48%
	Monster Beverage Corp NASDAQ:MNST	57.83 USD 0.91%
	Applied Materials Inc NASDAQ:AMAT	154.95 USD 1.86%
	Airbnb Inc NASDAQ:ABNB	129.82 USD 0.79%
	Synopsys Inc NASDAQ:SNPS	457.77 USD 2.04%

52 Week Range	285.85 437.45
Price Target

Allied Blenders and Distillers Ltd NSE:ABDL

Relative Value

Valuation Multiples

Multiples Across Competitors

ABDL Competitors Multiples Allied Blenders and Distillers Ltd Competitors

See Also

Company

Help

Tools

Stocks

Allied Blenders and Distillers Ltd
NSE:ABDL

ABDL Competitors Multiples
Allied Blenders and Distillers Ltd Competitors