H

Honasa Consumer Ltd
NSE:HONASA

Watchlist Manager
Honasa Consumer Ltd
NSE:HONASA
Watchlist
Price: 231.84 INR -2.32% Market Closed
Market Cap: 75.4B INR

Relative Value

The Relative Value of one HONASA stock under the Base Case scenario is 234.17 INR. Compared to the current market price of 231.84 INR, Honasa Consumer Ltd is Undervalued by 1%.

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.

HONASA Relative Value
Base Case
234.17 INR
Undervaluation 1%
Relative Value
Price
H
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
73
vs Industry
11
Median 3Y
4.7
Median 5Y
4.7
Industry
1
Forward
3.6
vs History
57
vs Industry
4
Median 3Y
103.7
Median 5Y
103.7
Industry
16.4
Forward
99
vs History
36
vs Industry
4
Median 3Y
60.8
Median 5Y
60.8
Industry
11.5
vs History
26
vs Industry
5
Median 3Y
75.3
Median 5Y
75.3
Industry
17.6
vs History
78
vs Industry
6
Median 3Y
12.8
Median 5Y
12.8
Industry
1.5
vs History
73
vs Industry
13
Median 3Y
4.6
Median 5Y
4.6
Industry
1.1
Forward
3.3
vs History
73
vs Industry
32
Median 3Y
6.5
Median 5Y
6.5
Industry
3.7
vs History
47
vs Industry
3
Median 3Y
97.6
Median 5Y
97.6
Industry
9.6
Forward
76.1
vs History
21
vs Industry
1
Median 3Y
155.3
Median 5Y
155.3
Industry
12.5
Forward
104.1
vs History
47
vs Industry
5
Median 3Y
57
Median 5Y
57
Industry
11.9
vs History
31
vs Industry
5
Median 3Y
63.5
Median 5Y
63.5
Industry
15.1
vs History
78
vs Industry
3
Median 3Y
22.4
Median 5Y
22.4
Industry
1.2

Multiples Across Competitors

HONASA Competitors Multiples
Honasa Consumer Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Honasa Consumer Ltd
NSE:HONASA
75.3B INR 3.8 96.3 98.8 214.5
US
Kenvue Inc
NYSE:KVUE
44B USD 2.8 42.8 14.3 17.3
BR
Natura &Co Holding SA
OTC:NTCOY
7.7B USD 1.8 -4.9 27.6 64.4
CN
Mao Geping Cosmetics Co Ltd
HKEX:1318
48B HKD 11.6 51.2 34 36.3
IL
Oddity Tech Ltd
NASDAQ:ODD
2.5B USD 3.8 24.3 16.6 17.8
KY
Herbalife Ltd
XMUN:HOO
2B EUR 0.5 8.9 6.4 8.1
KR
APR Co Ltd
KRX:278470
2.8T KRW 5.9 44.2 31 33
CN
Runben Biotechnology Co Ltd
SSE:603193
14.4B CNY 0 0 0 0
CN
Dencare Chongqing Oral Care Co Ltd
SZSE:001328
7.8B CNY 5.5 51.7 53 53
ID
Industri Jamu dan Farmasi Sido Muncul Tbk PT
IDX:SIDO
17.4T IDR 4.4 14.9 11.2 11.2
US
Horizon Kinetics Holding Corp
OTC:HKHC
652.4m USD 159.6 -1 379.3 -150.1 -144.6