NRB Bearings Ltd
NSE:NRBBEARING

Watchlist Manager
NRB Bearings Ltd Logo
NRB Bearings Ltd
NSE:NRBBEARING
Watchlist
Price: 226.76 INR -4.01% Market Closed
Market Cap: 22B INR

Relative Value

The Relative Value of one NRBBEARING stock under the Base Case scenario is 278.14 INR. Compared to the current market price of 226.76 INR, NRB Bearings Ltd is Undervalued 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.

NRBBEARING Relative Value
Base Case
278.14 INR
Undervaluation 18%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
30
vs Industry
41
Median 3Y
1.9
Median 5Y
1.5
Industry
1.5
Forward
2
vs History
38
vs Industry
40
Median 3Y
16.6
Median 5Y
17.8
Industry
19.8
Forward
22.7
vs History
61
vs Industry
40
Median 3Y
26.5
Median 5Y
16.3
Industry
14.2
vs History
vs Industry
1
Median 3Y
-28.3
Median 5Y
10.4
Industry
19.8
vs History
53
vs Industry
36
Median 3Y
2.7
Median 5Y
2.4
Industry
1.7
vs History
31
vs Industry
43
Median 3Y
1.8
Median 5Y
1.6
Industry
1.6
Forward
1.9
vs History
42
vs Industry
67
Median 3Y
3.2
Median 5Y
2.8
Industry
5.8
vs History
50
vs Industry
42
Median 3Y
11.5
Median 5Y
11.5
Industry
12
Forward
14.6
vs History
55
vs Industry
41
Median 3Y
15.8
Median 5Y
15.9
Industry
15.6
Forward
15.3
vs History
61
vs Industry
42
Median 3Y
27.2
Median 5Y
16
Industry
14.2
vs History
44
vs Industry
26
Median 3Y
26.5
Median 5Y
21.3
Industry
17.7
vs History
33
vs Industry
32
Median 3Y
2
Median 5Y
1.7
Industry
1.3

Multiples Across Competitors

NRBBEARING Competitors Multiples
NRB Bearings Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
NRB Bearings Ltd
NSE:NRBBEARING
22B INR 1.9 19.5 11.2 14.7
JP
Ishii Iron Works Co Ltd
TSE:6362
304.2T JPY 28 119.8 363 670.8 171 820.3 210 169.2
SE
Atlas Copco AB
STO:ATCO A
756.9B SEK 4.3 25.4 16.4 20.2
US
Parker-Hannifin Corp
NYSE:PH
77B USD 3.9 24.4 16.8 20.6
US
Illinois Tool Works Inc
NYSE:ITW
70.4B USD 4.4 20.2 16.4 18
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
9.2T JPY 1.9 36 17.8 26.1
US
Otis Worldwide Corp
NYSE:OTIS
36.8B USD 2.6 24 20.3 22.3
CH
Schindler Holding AG
SIX:SCHP
29.5B CHF 2.6 48.4 21.5 29.8
US
Ingersoll Rand Inc
NYSE:IR
30.2B USD 4.2 36 17.3 23
FI
Kone Oyj
OMXH:KNEBV
26.2B EUR 2.4 27.6 15.8 19.3
US
Xylem Inc
NYSE:XYL
28.2B USD 3.3 31.7 17.8 27.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
NRB Bearings Ltd
NSE:NRBBEARING
Average EV/EBITDA: 15 635.6
11.2
1%
11.2
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
SE
Atlas Copco AB
STO:ATCO A
16.4
6%
2.7
US
Parker-Hannifin Corp
NYSE:PH
16.8
8%
2.1
US
Illinois Tool Works Inc
NYSE:ITW
16.4
3%
5.5
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
17.8
19%
0.9
US
Otis Worldwide Corp
NYSE:OTIS
20.3
8%
2.5
CH
Schindler Holding AG
SIX:SCHP
21.5
13%
1.7
US
Ingersoll Rand Inc
NYSE:IR
17.3
10%
1.7
FI
K
Kone Oyj
OMXH:KNEBV
15.8
10%
1.6
US
Xylem Inc
NYSE:XYL
17.8
12%
1.5