CCL Products India Ltd
NSE:CCL

Watchlist Manager
CCL Products India Ltd Logo
CCL Products India Ltd
NSE:CCL
Watchlist
Price: 942.4 INR 1.83% Market Closed
Market Cap: 125.5B INR

Relative Value

The Relative Value of one CCL stock under the Base Case scenario is 1 033.27 INR. Compared to the current market price of 942.4 INR, CCL Products India Ltd is Undervalued by 9%.

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.

CCL Relative Value
Base Case
1 033.27 INR
Undervaluation 9%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
63
vs Industry
17
Median 3Y
3.5
Median 5Y
3.5
Industry
1
Forward
3.1
vs History
9
vs Industry
18
Median 3Y
31.5
Median 5Y
30
Industry
16.1
Forward
34.5
vs History
84
vs Industry
2
Median 3Y
38.6
Median 5Y
35.3
Industry
10
vs History
80
vs Industry
6
Median 3Y
54.8
Median 5Y
57.4
Industry
17.3
vs History
7
vs Industry
11
Median 3Y
5.4
Median 5Y
5.1
Industry
1.5
vs History
68
vs Industry
17
Median 3Y
3.5
Median 5Y
3.7
Industry
1.1
Forward
3.1
vs History
31
vs Industry
31
Median 3Y
8.7
Median 5Y
8.5
Industry
4.8
vs History
42
vs Industry
22
Median 3Y
19.8
Median 5Y
19.3
Industry
10.1
Forward
18.4
vs History
38
vs Industry
21
Median 3Y
24.5
Median 5Y
23.7
Industry
13.3
Forward
22.9
vs History
84
vs Industry
2
Median 3Y
40.2
Median 5Y
38.2
Industry
11.5
vs History
11
vs Industry
Median 3Y
-38.3
Median 5Y
-51.3
Industry
16.1
vs History
23
vs Industry
19
Median 3Y
3.1
Median 5Y
3.1
Industry
1.1

Multiples Across Competitors

CCL Competitors Multiples
CCL Products India 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
CCL Products India Ltd
NSE:CCL
125.8B INR 3.3 37.2 19.9 24.7
JP
Goyo Foods Industry Co Ltd
TSE:2230
53.2T JPY 23 895.9 540 752.8 186 542.5 318 284.3
CH
Nestle SA
SIX:NESN
190.7B CHF 2.1 18.5 12.5 15.5
US
Mondelez International Inc
NASDAQ:MDLZ
71.1B USD 1.9 20.1 15.7 20.5
ZA
Tiger Brands Ltd
JSE:TBS
59.5B Zac 0 0 0 0
FR
Danone SA
PAR:BN
49.4B EUR 1.8 26.9 11.6 15.6
CN
Muyuan Foods Co Ltd
SZSE:002714
271.8B CNY 1.8 12.3 12.5 12.5
US
Hershey Co
NYSE:HSY
38.3B USD 3.3 28.2 17 21.2
ZA
Avi Ltd
JSE:AVI
36.4B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.8B CHF 4.7 41.7 24.3 33.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
221.7B CNY 7.9 32.4 29.5 29.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
CCL Products India Ltd
NSE:CCL
Average EV/EBITDA: 20 742.8
19.9
21%
0.9
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.5
1%
12.5
US
Mondelez International Inc
NASDAQ:MDLZ
15.7
-2%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
FR
Danone SA
PAR:BN
11.6
5%
2.3
CN
Muyuan Foods Co Ltd
SZSE:002714
12.5
31%
0.4
US
Hershey Co
NYSE:HSY
17
-4%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
24.3
8%
3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.5
16%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
CCL Products India Ltd
NSE:CCL
Average EV/EBIT: 35 384.1
24.7
21%
1.2
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15.5
0%
N/A
US
Mondelez International Inc
NASDAQ:MDLZ
20.5
-3%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
FR
Danone SA
PAR:BN
15.6
6%
2.6
CN
Muyuan Foods Co Ltd
SZSE:002714
12.5
20%
0.6
US
Hershey Co
NYSE:HSY
21.2
-6%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
33.1
8%
4.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.5
11%
2.7