A

Aether Industries Ltd
NSE:AETHER

Watchlist Manager
Aether Industries Ltd
NSE:AETHER
Watchlist
Price: 813.6 INR -2.02% Market Closed
Market Cap: 107.8B INR
Have any thoughts about
Aether Industries Ltd?
Write Note

Relative Value

The Relative Value of one AETHER stock under the Base Case scenario is 683.37 INR. Compared to the current market price of 813.6 INR, Aether Industries Ltd is Overvalued by 16%.

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.

AETHER Relative Value
Base Case
683.37 INR
Overvaluation 16%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
54
vs Industry
9
Median 3Y
17.9
Median 5Y
17.9
Industry
2.5
Forward
12.2
vs History
9
vs Industry
2
Median 3Y
102
Median 5Y
102
Industry
21.9
Forward
68.5
vs History
3
vs Industry
1
Median 3Y
-643.1
Median 5Y
-643.1
Industry
16.5
vs History
vs Industry
Median 3Y
-31.6
Median 5Y
-31.6
Industry
23.6
vs History
77
vs Industry
13
Median 3Y
6.3
Median 5Y
6.3
Industry
2.1
vs History
54
vs Industry
9
Median 3Y
17.5
Median 5Y
17.5
Industry
2.6
Forward
11.6
vs History
48
vs Industry
5
Median 3Y
39.4
Median 5Y
39.4
Industry
5.2
vs History
16
vs Industry
3
Median 3Y
69.9
Median 5Y
69.9
Industry
13.3
Forward
43.6
vs History
12
vs Industry
3
Median 3Y
81
Median 5Y
81
Industry
16.6
Forward
56.2
vs History
3
vs Industry
1
Median 3Y
-607.9
Median 5Y
-607.9
Industry
15.6
vs History
vs Industry
Median 3Y
-28.8
Median 5Y
-28.8
Industry
19.1
vs History
87
vs Industry
14
Median 3Y
6.9
Median 5Y
6.9
Industry
1.9

Multiples Across Competitors

AETHER Competitors Multiples
Aether 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
Aether Industries Ltd
NSE:AETHER
107.8B INR 16.5 133.6 74.2 106.2
JP
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
776 550.9T JPY 4 211 733 -5 347 888.9 -5 459 134.4 -5 046 864.6
US
Eli Lilly and Co
NYSE:LLY
710.5B USD 17.4 84.9 45.7 51
UK
Dechra Pharmaceuticals PLC
LSE:DPH
440.4B GBP 578.3 -15 783.5 3 846.3 17 702.3
DK
Novo Nordisk A/S
CSE:NOVO B
3.3T DKK 12.3 35 24.3 27.8
US
Johnson & Johnson
NYSE:JNJ
373.5B USD 4.3 25.4 12.3 16
US
Merck & Co Inc
NYSE:MRK
251.1B USD 4 20.7 10.5 12.5
CH
Roche Holding AG
SIX:ROG
202.7B CHF 3.5 17.6 9.9 11.8
CH
Novartis AG
SIX:NOVN
183.3B CHF 4.1 11.6 10.1 14
UK
AstraZeneca PLC
LSE:AZN
162.4B GBP 4.1 31.6 169.4 253.9
IE
Endo International PLC
LSE:0Y5F
146B USD 63 -49.9 234.4 587.7
P/E Multiple
Earnings Growth
IN
A
Aether Industries Ltd
NSE:AETHER
Average P/E: 45.1
133.6
302%
JP
N
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
Negative Multiple: -5 347 888.9 N/A
US
Eli Lilly and Co
NYSE:LLY
84.9
451%
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A
DK
Novo Nordisk A/S
CSE:NOVO B
35
86%
US
Johnson & Johnson
NYSE:JNJ
25.4
-22%
US
Merck & Co Inc
NYSE:MRK
20.7
7 321%
CH
Roche Holding AG
SIX:ROG
17.6
32%
CH
Novartis AG
SIX:NOVN
11.6
21%
UK
AstraZeneca PLC
LSE:AZN
31.6
177%
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -49.9 N/A

See Also

Discover More
Back to Top