H

HIL Ltd
NSE:HIL

Watchlist Manager
HIL Ltd
NSE:HIL
Watchlist
Price: 2 526.1 INR 2.55% Market Closed
Market Cap: 19B INR
Have any thoughts about
HIL Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one HIL stock under the Base Case scenario is 4 428.82 INR. Compared to the current market price of 2 526.1 INR, HIL Ltd is Undervalued by 43%.

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.

HIL Relative Value
Base Case
4 428.82 INR
Undervaluation 43%
Relative Value
Price
H
Worst Case
Base Case
Best Case

Valuation Multiples

0.5
P/S
P/S
Price to Sales
0.5
vs History
68
vs Industry
50
Median 3Y
0.6
Median 5Y
0.6
Industry
0.8
Forward
0.5
More Details
95.3
P/E
P/E
Price to Earnings
95.3
vs History
3
vs Industry
6
Median 3Y
15.1
Median 5Y
13.6
Industry
15.3
Forward
16.1
More Details
47
P/OCF
P/OCF
Price to OCF
47
vs History
3
vs Industry
23
Median 3Y
16.2
Median 5Y
10.6
Industry
8.9
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
26
Median 3Y
13.5
Median 5Y
-44.3
Industry
13.1
More Details
1.5
P/B
P/B
Price to Book Value
1.5
vs History
73
vs Industry
27
Median 3Y
1.8
Median 5Y
1.7
Industry
1.2
More Details
0.7
EV/S
EV/S
Enterprise Value to Sales
0.7
vs History
47
vs Industry
51
Median 3Y
0.7
Median 5Y
0.7
Industry
1
Forward
0.6
More Details
1.6
EV/GP
EV/GP
Enterprise Value to Gross Profit
1.6
vs History
50
vs Industry
73
Median 3Y
1.7
Median 5Y
1.6
Industry
5.2
More Details
37.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
37.3
vs History
3
vs Industry
14
Median 3Y
9.6
Median 5Y
9.1
Industry
9.7
Forward
7.6
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
0
Median 3Y
11.8
Median 5Y
10.4
Industry
12.4
More Details
57.2
EV/OCF
EV/OCF
Enterprise Value to OCF
57.2
vs History
3
vs Industry
23
Median 3Y
16.7
Median 5Y
10.7
Industry
10.1
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
10
Median 3Y
39.9
Median 5Y
11.1
Industry
12.6
More Details
0.9
EV/IC
EV/IC
Enterprise Value to IC
0.9
vs History
76
vs Industry
28
Median 3Y
1.2
Median 5Y
1.2
Industry
0.8
More Details

Multiples Across Competitors

HIL Competitors Multiples
HIL Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
HIL Ltd
NSE:HIL
19B INR 0.5 95.3 37.3 -32.9
IE
CRH PLC
NYSE:CRH
63.9B USD 1 10.7 7 8.8
CH
Holcim AG
SIX:HOLN
48.9B CHF 1.8 16.3 8.5 12.7
IN
UltraTech Cement Ltd
NSE:ULTRACEMCO
3.3T INR 4.7 50.5 26.6 36.4
US
Vulcan Materials Co
NYSE:VMC
34.7B USD 4.7 41.1 19 27.6
US
Martin Marietta Materials Inc
NYSE:MLM
32.4B USD 5 16.3 18.1 25.1
DE
HeidelbergCement AG
XETRA:HEI
21.8B EUR 0.8 2.9 2.6 3.1
IN
Grasim Industries Ltd
NSE:GRASIM
1.7T INR 1.3 38.3 9.9 12.1
CN
Anhui Conch Cement Co Ltd
SSE:600585
127.2B CNY 1.2 18.3 10.4 10.4
IN
Ambuja Cements Ltd
NSE:AMBUJACEM
1.4T INR 4.1 45.6 21.4 31.7
DE
Heidelberg Materials AG
XMUN:HEI
13.8B EUR 0.5 1.8 1.8 2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
H
HIL Ltd
NSE:HIL
Average EV/EBIT: 17
Negative Multiple: -32.9 		N/A N/A
IE
C
CRH PLC
NYSE:CRH
8.8
42%
0.2
CH
Holcim AG
SIX:HOLN
12.7
35%
0.4
IN
UltraTech Cement Ltd
NSE:ULTRACEMCO
36.4
67%
0.5
US
Vulcan Materials Co
NYSE:VMC
27.6
40%
0.7
US
Martin Marietta Materials Inc
NYSE:MLM
25.1
22%
1.1
DE
HeidelbergCement AG
XETRA:HEI
3.1
40%
0.1
IN
Grasim Industries Ltd
NSE:GRASIM
12.1
83%
0.1
CN
Anhui Conch Cement Co Ltd
SSE:600585
10.4
6%
1.6
IN
Ambuja Cements Ltd
NSE:AMBUJACEM
31.7
79%
0.4
DE
H
Heidelberg Materials AG
XMUN:HEI
2.1
40%
0.1

See Also

Summary
HIL intrinsic value, competitors valuation, and company profile.
DCF Valuation
HIL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
HIL stock valuation using valuation multiples.
Wall Street Estimates
HIL price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
HIL stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,400+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.