Manorama Industries Ltd
NSE:MANORAMA

Watchlist Manager
Manorama Industries Ltd Logo
Manorama Industries Ltd
NSE:MANORAMA
Watchlist
Price: 1 306.4 INR -0.05%
Market Cap: 78B INR

Relative Value

The Relative Value of one MANORAMA stock under the Base Case scenario is 1 227.84 INR. Compared to the current market price of 1 306.4 INR, Manorama Industries Ltd is Overvalued by 6%.

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.

MANORAMA Relative Value
Base Case
1 227.84 INR
Overvaluation 6%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
47
vs Industry
4
Median 3Y
7.6
Median 5Y
6.8
Industry
1
Forward
6.3
vs History
88
vs Industry
6
Median 3Y
62.8
Median 5Y
61.4
Industry
16.1
Forward
37.3
vs History
9
vs Industry
8
Median 3Y
-63.4
Median 5Y
-61.6
Industry
10
vs History
52
vs Industry
2
Median 3Y
107.7
Median 5Y
101.5
Industry
17.3
vs History
36
vs Industry
2
Median 3Y
11.7
Median 5Y
9.5
Industry
1.5
vs History
47
vs Industry
5
Median 3Y
7.6
Median 5Y
6.7
Industry
1.1
Forward
6.3
vs History
54
vs Industry
9
Median 3Y
15.7
Median 5Y
15.1
Industry
4.8
vs History
84
vs Industry
8
Median 3Y
35.1
Median 5Y
34
Industry
10.1
Forward
23.9
vs History
86
vs Industry
7
Median 3Y
41.8
Median 5Y
41.5
Industry
13.3
Forward
24.6
vs History
9
vs Industry
9
Median 3Y
-61.5
Median 5Y
-59.8
Industry
11.5
vs History
22
vs Industry
2
Median 3Y
-22.9
Median 5Y
-20.5
Industry
16.1
vs History
34
vs Industry
3
Median 3Y
6.9
Median 5Y
6.4
Industry
1.1

Multiples Across Competitors

MANORAMA Competitors Multiples
Manorama Industries 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
Manorama Industries Ltd
NSE:MANORAMA
78B INR 7.4 45.7 28 30.6
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
189.7B CHF 2.1 18.4 12.4 15.4
US
Mondelez International Inc
NASDAQ:MDLZ
70.9B 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
49.8B EUR 1.8 27.1 11.7 15.7
MY
Ocb Bhd
KLSE:OCB
195.4B MYR 589.2 22 018.6 6 284.1 7 756.5
US
Hershey Co
NYSE:HSY
39.2B USD 3.4 28.8 17.3 21.6
CN
Muyuan Foods Co Ltd
SZSE:002714
265.7B CNY 1.7 12 12.3 12.3
ZA
Avi Ltd
JSE:AVI
36.4B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
27B CHF 4.8 41.9 24.4 33.3
P/S Multiple
Revenue Growth P/S to Growth
IN
Manorama Industries Ltd
NSE:MANORAMA
Average P/S: 2 723.1
7.4
38%
0.2
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
23 895.9
N/A N/A
CH
Nestle SA
SIX:NESN
2.1
2%
1
US
Mondelez International Inc
NASDAQ:MDLZ
1.9
5%
0.4
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
8%
N/A
FR
Danone SA
PAR:BN
1.8
3%
0.6
MY
O
Ocb Bhd
KLSE:OCB
589.2
N/A N/A
US
Hershey Co
NYSE:HSY
3.4
4%
0.9
CN
Muyuan Foods Co Ltd
SZSE:002714
1.7
6%
0.3
ZA
A
Avi Ltd
JSE:AVI
Not Available
6%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
4.8
7%
0.7
P/E Multiple
Earnings Growth PEG
IN
Manorama Industries Ltd
NSE:MANORAMA
Average P/E: 62 551.7
45.7
41%
1.1
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
540 752.8
N/A N/A
CH
Nestle SA
SIX:NESN
18.4
5%
3.7
US
Mondelez International Inc
NASDAQ:MDLZ
20.1
-1%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
5%
N/A
FR
Danone SA
PAR:BN
27.1
13%
2.1
MY
O
Ocb Bhd
KLSE:OCB
22 018.6
N/A N/A
US
Hershey Co
NYSE:HSY
28.8
-9%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12
25%
0.5
ZA
A
Avi Ltd
JSE:AVI
Not Available
9%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
41.9
9%
4.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Manorama Industries Ltd
NSE:MANORAMA
Average EV/EBITDA: 21 438.7
28
39%
0.7
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.4
1%
12.4
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
11.7
5%
2.3
MY
O
Ocb Bhd
KLSE:OCB
6 284.1
N/A N/A
US
Hershey Co
NYSE:HSY
17.3
-4%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.3
31%
0.4
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
24.4
8%
3.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Manorama Industries Ltd
NSE:MANORAMA
Average EV/EBIT: 36 243.4
30.6
42%
0.7
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15.4
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
15.7
6%
2.6
MY
O
Ocb Bhd
KLSE:OCB
7 756.5
N/A N/A
US
Hershey Co
NYSE:HSY
21.6
-6%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.3
20%
0.6
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
33.3
8%
4.2