C

Cheviot Co Ltd
NSE:CHEVIOT

Watchlist Manager
Cheviot Co Ltd
NSE:CHEVIOT
Watchlist
Price: 1 040.1 INR 0.54%
Market Cap: 6.1B INR

Relative Value

The Relative Value of one CHEVIOT stock under the Base Case scenario is 853.97 INR. Compared to the current market price of 1 040.1 INR, Cheviot Co Ltd is Overvalued by 18%.

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.

CHEVIOT Relative Value
Base Case
853.97 INR
Overvaluation 18%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
47
vs Industry
28
Median 3Y
1.5
Median 5Y
1.5
Industry
0.9
vs History
94
vs Industry
45
Median 3Y
11.6
Median 5Y
11.6
Industry
17.6
vs History
20
vs Industry
18
Median 3Y
17.8
Median 5Y
17.8
Industry
9.7
vs History
23
vs Industry
19
Median 3Y
29.7
Median 5Y
29.7
Industry
16.3
vs History
94
vs Industry
39
Median 3Y
1.3
Median 5Y
1.3
Industry
1.3
vs History
47
vs Industry
32
Median 3Y
1.3
Median 5Y
1.3
Industry
1.1
vs History
55
vs Industry
33
Median 3Y
4.8
Median 5Y
4.8
Industry
3.8
vs History
38
vs Industry
24
Median 3Y
11.4
Median 5Y
11.4
Industry
10
vs History
32
vs Industry
27
Median 3Y
12.6
Median 5Y
12.6
Industry
13.3
vs History
23
vs Industry
21
Median 3Y
16.3
Median 5Y
16.3
Industry
10.5
vs History
14
vs Industry
19
Median 3Y
26.9
Median 5Y
26.9
Industry
12.9
vs History
94
vs Industry
32
Median 3Y
1.2
Median 5Y
1.2
Industry
1

Multiples Across Competitors

CHEVIOT Competitors Multiples
Cheviot Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Cheviot Co Ltd
NSE:CHEVIOT
6.1B INR 1.5 7.8 14.6 17.6
CN
Shijiazhuang ChangShan BeiMing Technology Co Ltd
SZSE:000158
43.1B CNY 4.7 -172.2 -1 838.4 -1 838.4
TW
Eclat Textile Co Ltd
TWSE:1476
135.7B TWD 3.8 21.4 15.1 16.8
IN
Spentex Industries Ltd
NSE:SPENTEX
291.1B INR 2 797.1 -408.1 -424.2 -370.2
HK
Cecep Costin New Materials Group Ltd
HKEX:2228
22.4B HKD 119.6 -10.9 -28.2 -23.6
TW
Ruentex Industries Ltd
TWSE:2915
68.2B TWD 26 8.6 447.8 1 144.6
CN
Hmt Xiamen New Technical Materials Co Ltd
SSE:603306
12.6B CNY 5.9 43.5 35.6 35.6
IN
Welspun India Ltd
NSE:WELSPUNIND
146.2B INR 1.7 27.8 13.8 22
UK
Coats Group PLC
LSE:COA
1.3B GBP 1.2 18.1 105.8 133.7
CN
Huafu Fashion Co Ltd
SZSE:002042
10.4B CNY 0.9 352.2 563.7 563.7
IN
Swan Energy Ltd
NSE:SWANENERGY
124.8B INR 2.3 15.6 -178.9 -67.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
C
Cheviot Co Ltd
NSE:CHEVIOT
Average EV/EBITDA: 170.9
14.6
N/A N/A
CN
S
Shijiazhuang ChangShan BeiMing Technology Co Ltd
SZSE:000158
Negative Multiple: -1 838.4 N/A N/A
TW
Eclat Textile Co Ltd
TWSE:1476
15.1
17%
0.9
IN
S
Spentex Industries Ltd
NSE:SPENTEX
Negative Multiple: -424.2 N/A N/A
HK
C
Cecep Costin New Materials Group Ltd
HKEX:2228
Negative Multiple: -28.2 N/A N/A
TW
Ruentex Industries Ltd
TWSE:2915
447.8
N/A N/A
CN
H
Hmt Xiamen New Technical Materials Co Ltd
SSE:603306
35.6
N/A N/A
IN
W
Welspun India Ltd
NSE:WELSPUNIND
13.8
39%
0.4
UK
Coats Group PLC
LSE:COA
105.8
8%
13.2
CN
H
Huafu Fashion Co Ltd
SZSE:002042
563.7
N/A N/A
IN
Swan Energy Ltd
NSE:SWANENERGY
Negative Multiple: -178.9 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
C
Cheviot Co Ltd
NSE:CHEVIOT
Average EV/EBIT: 276.3
17.6
N/A N/A
CN
S
Shijiazhuang ChangShan BeiMing Technology Co Ltd
SZSE:000158
Negative Multiple: -1 838.4 N/A N/A
TW
Eclat Textile Co Ltd
TWSE:1476
16.8
18%
0.9
IN
S
Spentex Industries Ltd
NSE:SPENTEX
Negative Multiple: -370.2 N/A N/A
HK
C
Cecep Costin New Materials Group Ltd
HKEX:2228
Negative Multiple: -23.6 N/A N/A
TW
Ruentex Industries Ltd
TWSE:2915
1 144.6
N/A N/A
CN
H
Hmt Xiamen New Technical Materials Co Ltd
SSE:603306
35.6
N/A N/A
IN
W
Welspun India Ltd
NSE:WELSPUNIND
22
65%
0.3
UK
Coats Group PLC
LSE:COA
133.7
13%
10.3
CN
H
Huafu Fashion Co Ltd
SZSE:002042
563.7
72%
7.8
IN
Swan Energy Ltd
NSE:SWANENERGY
Negative Multiple: -67.7 N/A N/A