Ajanta Pharma Ltd
NSE:AJANTPHARM

Watchlist Manager
Ajanta Pharma Ltd Logo
Ajanta Pharma Ltd
NSE:AJANTPHARM
Watchlist
Price: 2 623 INR -0.25% Market Closed
Market Cap: 327.6B INR

Relative Value

The Relative Value of one AJANTPHARM stock under the Base Case scenario is 2 551.99 INR. Compared to the current market price of 2 623 INR, Ajanta Pharma Ltd is Overvalued 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.

AJANTPHARM Relative Value
Base Case
2 551.99 INR
Overvaluation 3%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
11
vs Industry
18
Median 3Y
5.8
Median 5Y
5.4
Industry
2.4
Forward
7
vs History
15
vs Industry
11
Median 3Y
33.9
Median 5Y
26.7
Industry
20.8
Forward
35
vs History
47
vs Industry
14
Median 3Y
28.2
Median 5Y
28.1
Industry
15.4
vs History
71
vs Industry
13
Median 3Y
38.8
Median 5Y
43.5
Industry
22.8
vs History
11
vs Industry
6
Median 3Y
6.4
Median 5Y
5.4
Industry
2
vs History
11
vs Industry
18
Median 3Y
5.6
Median 5Y
5.3
Industry
2.5
Forward
6.8
vs History
12
vs Industry
22
Median 3Y
7.5
Median 5Y
7
Industry
4.9
vs History
11
vs Industry
14
Median 3Y
22.9
Median 5Y
18.7
Industry
12.7
Forward
24.3
vs History
12
vs Industry
15
Median 3Y
26.1
Median 5Y
21.3
Industry
15.8
Forward
26.9
vs History
47
vs Industry
15
Median 3Y
27.6
Median 5Y
27.5
Industry
14
vs History
69
vs Industry
14
Median 3Y
36
Median 5Y
39.3
Industry
18.3
vs History
11
vs Industry
9
Median 3Y
6.1
Median 5Y
5.3
Industry
1.7

Multiples Across Competitors

AJANTPHARM Competitors Multiples
Ajanta Pharma Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Ajanta Pharma Ltd
NSE:AJANTPHARM
327.6B INR 7.2 36.5 25.3 28.4
US
Eli Lilly and Co
NYSE:LLY
779.4B USD 17.3 73.6 42.8 47.2
UK
Dechra Pharmaceuticals PLC
LSE:DPH
440.4B GBP 578.3 -15 783.5 3 846.3 17 702.3
US
Johnson & Johnson
NYSE:JNJ
394B USD 4.4 28 13.1 17.2
DK
Novo Nordisk A/S
CSE:NOVO B
2.1T DKK 7.2 20.8 13.7 15.6
CH
Roche Holding AG
SIX:ROG
236.5B CHF 4 20.6 11.5 13.6
UK
AstraZeneca PLC
LSE:AZN
177B GBP 4.2 32.6 126.9 193.8
US
Merck & Co Inc
NYSE:MRK
225.9B USD 3.5 13.2 8.9 10.5
CH
Novartis AG
SIX:NOVN
199.7B CHF 4.4 19 11.5 14.7
IE
Endo International PLC
LSE:0Y5F
167.6B USD 72.3 -57.3 267.5 670.8
US
Pfizer Inc
NYSE:PFE
142.8B USD 2.2 17.8 8.5 12.1
P/E Multiple
Earnings Growth PEG
IN
Ajanta Pharma Ltd
NSE:AJANTPHARM
Average P/E: 29.1
36.5
16%
2.3
US
Eli Lilly and Co
NYSE:LLY
73.6
48%
1.5
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
28
26%
1.1
DK
Novo Nordisk A/S
CSE:NOVO B
20.8
19%
1.1
CH
Roche Holding AG
SIX:ROG
20.6
16%
1.3
UK
AstraZeneca PLC
LSE:AZN
32.6
36%
0.9
US
Merck & Co Inc
NYSE:MRK
13.2
17%
0.8
CH
Novartis AG
SIX:NOVN
19
16%
1.2
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -57.3 N/A N/A
US
Pfizer Inc
NYSE:PFE
17.8
29%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Ajanta Pharma Ltd
NSE:AJANTPHARM
Average EV/EBITDA: 397.8
25.3
14%
1.8
US
Eli Lilly and Co
NYSE:LLY
42.8
30%
1.4
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
13.1
7%
1.9
DK
Novo Nordisk A/S
CSE:NOVO B
13.7
15%
0.9
CH
Roche Holding AG
SIX:ROG
11.5
8%
1.4
UK
AstraZeneca PLC
LSE:AZN
126.9
9%
14.1
US
Merck & Co Inc
NYSE:MRK
8.9
9%
1
CH
Novartis AG
SIX:NOVN
11.5
5%
2.3
IE
E
Endo International PLC
LSE:0Y5F
267.5
N/A N/A
US
Pfizer Inc
NYSE:PFE
8.5
3%
2.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Ajanta Pharma Ltd
NSE:AJANTPHARM
Average EV/EBIT: 1 702.4
28.4
16%
1.8
US
Eli Lilly and Co
NYSE:LLY
47.2
33%
1.4
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
17.2
12%
1.4
DK
Novo Nordisk A/S
CSE:NOVO B
15.6
16%
1
CH
Roche Holding AG
SIX:ROG
13.6
9%
1.5
UK
AstraZeneca PLC
LSE:AZN
193.8
21%
9.2
US
Merck & Co Inc
NYSE:MRK
10.5
12%
0.9
CH
Novartis AG
SIX:NOVN
14.7
8%
1.8
IE
E
Endo International PLC
LSE:0Y5F
670.8
N/A N/A
US
Pfizer Inc
NYSE:PFE
12.1
10%
1.2