GRM Overseas Ltd
NSE:GRMOVER

Watchlist Manager
GRM Overseas Ltd Logo
GRM Overseas Ltd
NSE:GRMOVER
Watchlist
Price: 189 INR -4.31% Market Closed
Market Cap: 11.3B INR
Have any thoughts about
GRM Overseas Ltd?
Write Note

Relative Value

The Relative Value of one GRMOVER stock under the Base Case scenario is 174.63 INR. Compared to the current market price of 189 INR, GRM Overseas Ltd is Overvalued by 8%.

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.

GRMOVER Relative Value
Base Case
174.63 INR
Overvaluation 8%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
32
vs Industry
46
Median 3Y
0.7
Median 5Y
0.7
Industry
1
vs History
35
vs Industry
29
Median 3Y
14.4
Median 5Y
14.4
Industry
16.8
vs History
vs Industry
13
Median 3Y
0
Median 5Y
0
Industry
9.9
vs History
vs Industry
11
Median 3Y
0
Median 5Y
0
Industry
17.3
vs History
75
vs Industry
14
Median 3Y
3.9
Median 5Y
3.9
Industry
1.5
vs History
32
vs Industry
51
Median 3Y
0.6
Median 5Y
0.6
Industry
1.1
vs History
28
vs Industry
34
Median 3Y
4.5
Median 5Y
4.5
Industry
4.8
vs History
25
vs Industry
20
Median 3Y
11.7
Median 5Y
11.7
Industry
10.5
vs History
21
vs Industry
27
Median 3Y
12.3
Median 5Y
12.3
Industry
13.6
vs History
vs Industry
14
Median 3Y
0
Median 5Y
0
Industry
11.1
vs History
vs Industry
17
Median 3Y
0
Median 5Y
0
Industry
15.5
vs History
60
vs Industry
27
Median 3Y
1.8
Median 5Y
1.8
Industry
1.1

Multiples Across Competitors

GRMOVER Competitors Multiples
GRM Overseas 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
GRM Overseas Ltd
NSE:GRMOVER
11.3B INR 0.8 18 14.9 15.7
US
Archer-Daniels-Midland Co
XETRA:ADM
23.2B EUR 0.3 13.3 9 13.1
SA
Ash-Sharqiyah Development Company SJSC
SAU:6060
55.2B SAR 0 -16 664.5 -10 714.4 -9 577.5
SG
Wilmar International Ltd
SGX:F34
19.4B SGD 0.2 9.1 3.7 5.4
CN
Tongwei Co Ltd
SSE:600438
94.5B CNY 1 -14.1 -23.1 -23.1
US
Bunge Ltd
NYSE:BG
11.2B USD 0.2 5 3.4 3.8
US
Ingredion Inc
NYSE:INGR
8.9B USD 1.2 13 8.4 10.2
MY
Sime Darby Plantation Bhd
KLSE:SIMEPLT
34.4B MYR 1.9 18.5 11.3 20
US
Darling Ingredients Inc
NYSE:DAR
5.5B USD 0.9 21.1 11.2 27.8
CN
New Hope Liuhe Co Ltd
SZSE:000876
39.1B CNY 0.3 9.5 -446.7 -446.7
MY
IOI Corporation Bhd
KLSE:IOICORP
23.9B MYR 2.4 15.8 15.1 19.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
GRM Overseas Ltd
NSE:GRMOVER
Average EV/EBITDA: 9.6
14.9
N/A N/A
US
A
Archer-Daniels-Midland Co
XETRA:ADM
9
-4%
N/A
SA
Ash-Sharqiyah Development Company SJSC
SAU:6060
Negative Multiple: -10 714.4 N/A N/A
SG
Wilmar International Ltd
SGX:F34
3.7
6%
0.6
CN
Tongwei Co Ltd
SSE:600438
Negative Multiple: -23.1
-8%
N/A
US
Bunge Ltd
NYSE:BG
3.4
-12%
N/A
US
Ingredion Inc
NYSE:INGR
8.4
4%
2.1
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
11.3
N/A N/A
US
Darling Ingredients Inc
NYSE:DAR
11.2
13%
0.9
CN
New Hope Liuhe Co Ltd
SZSE:000876
Negative Multiple: -446.7 N/A N/A
MY
IOI Corporation Bhd
KLSE:IOICORP
15.1
8%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
GRM Overseas Ltd
NSE:GRMOVER
Average EV/EBIT: 14.5
15.7
N/A N/A
US
A
Archer-Daniels-Midland Co
XETRA:ADM
13.1
-16%
N/A
SA
Ash-Sharqiyah Development Company SJSC
SAU:6060
Negative Multiple: -9 577.5 N/A N/A
SG
Wilmar International Ltd
SGX:F34
5.4
5%
1.1
CN
Tongwei Co Ltd
SSE:600438
Negative Multiple: -23.1
-24%
N/A
US
Bunge Ltd
NYSE:BG
3.8
-15%
N/A
US
Ingredion Inc
NYSE:INGR
10.2
5%
2
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
20
N/A N/A
US
Darling Ingredients Inc
NYSE:DAR
27.8
20%
1.4
CN
New Hope Liuhe Co Ltd
SZSE:000876
Negative Multiple: -446.7 N/A N/A
MY
IOI Corporation Bhd
KLSE:IOICORP
19.8
10%
2