Poly Medicure Ltd
NSE:POLYMED

Watchlist Manager
Poly Medicure Ltd Logo
Poly Medicure Ltd
NSE:POLYMED
Watchlist
Price: 2 826.2 INR 1.83% Market Closed
Market Cap: 286.4B INR
Have any thoughts about
Poly Medicure Ltd?
Write Note

Relative Value

The Relative Value of one POLYMED stock under the Base Case scenario is 2 106.29 INR. Compared to the current market price of 2 826.2 INR, Poly Medicure Ltd is Overvalued by 25%.

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.

POLYMED Relative Value
Base Case
2 106.29 INR
Overvaluation 25%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
10
Median 3Y
10.4
Median 5Y
9.3
Industry
2.3
Forward
16.5
vs History
1
vs Industry
5
Median 3Y
61
Median 5Y
57.5
Industry
23
Forward
81.2
vs History
6
vs Industry
3
Median 3Y
61.4
Median 5Y
59.2
Industry
14.3
vs History
vs Industry
100
Median 3Y
-196.1
Median 5Y
-166.3
Industry
20
vs History
12
vs Industry
4
Median 3Y
9.2
Median 5Y
8.6
Industry
2.2
vs History
1
vs Industry
10
Median 3Y
10.1
Median 5Y
9.1
Industry
2.4
Forward
15.8
vs History
1
vs Industry
8
Median 3Y
16.3
Median 5Y
14.9
Industry
5
vs History
1
vs Industry
4
Median 3Y
40.4
Median 5Y
38.9
Industry
12.9
Forward
56.6
vs History
1
vs Industry
4
Median 3Y
51.9
Median 5Y
49.6
Industry
17.4
Forward
87.6
vs History
7
vs Industry
4
Median 3Y
60.1
Median 5Y
57.8
Industry
14
vs History
vs Industry
Median 3Y
-361.7
Median 5Y
-234.1
Industry
18.2
vs History
1
vs Industry
6
Median 3Y
9.9
Median 5Y
9.3
Industry
1.9

Multiples Across Competitors

POLYMED Competitors Multiples
Poly Medicure 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
Poly Medicure Ltd
NSE:POLYMED
286.3B INR 18.8 97.1 67.4 82.1
JP
Hoya Corp
TSE:7741
6.8T JPY 8.3 34.8 22.9 27.6
CH
Alcon AG
SIX:ALC
37.8B CHF 4.3 36 17.7 34.3
DK
Coloplast A/S
CSE:COLO B
175.9B DKK 6.5 34.8 22.4 26.4
US
Align Technology Inc
NASDAQ:ALGN
16.3B USD 4.1 37 18.7 22.5
CN
Shenzhen New Industries Biomedical Engineering Co Ltd
SZSE:300832
52.2B CNY 11.8 28.2 24.5 24.5
KR
HLB Inc
KOSDAQ:028300
10.1T KRW 194.6 -54.4 -83.7 -79
US
Lantheus Holdings Inc
NASDAQ:LNTH
6.5B USD 4.4 15.3 10.5 11.9
CA
Bausch + Lomb Corp
NYSE:BLCO
6.4B USD 1.4 -17.3 16.7 55.9
UK
ConvaTec Group PLC
LSE:CTEC
4.5B GBP 2.6 37.1 266.5 465.5
US
Merit Medical Systems Inc
NASDAQ:MMSI
5.6B USD 4.2 46.6 23.2 38.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Poly Medicure Ltd
NSE:POLYMED
Average EV/EBITDA: 49.1
67.4
29%
2.3
JP
Hoya Corp
TSE:7741
22.9
15%
1.5
CH
Alcon AG
SIX:ALC
17.7
10%
1.8
DK
Coloplast A/S
CSE:COLO B
22.4
11%
2
US
Align Technology Inc
NASDAQ:ALGN
18.7
15%
1.2
CN
Shenzhen New Industries Biomedical Engineering Co Ltd
SZSE:300832
24.5
27%
0.9
KR
H
HLB Inc
KOSDAQ:028300
Negative Multiple: -83.7 N/A N/A
US
Lantheus Holdings Inc
NASDAQ:LNTH
10.5
11%
1
CA
Bausch + Lomb Corp
NYSE:BLCO
16.7
22%
0.8
UK
ConvaTec Group PLC
LSE:CTEC
266.5
12%
22.2
US
Merit Medical Systems Inc
NASDAQ:MMSI
23.2
22%
1.1