Sanofi India Ltd
NSE:SANOFI

Watchlist Manager
Sanofi India Ltd Logo
Sanofi India Ltd
NSE:SANOFI
Watchlist
Price: 6 207 INR 0.38% Market Closed
Market Cap: 142.9B INR

Relative Value

The Relative Value of one SANOFI stock under the Base Case scenario is 4 101.66 INR. Compared to the current market price of 6 207 INR, Sanofi India Ltd is Overvalued by 34%.

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.

SANOFI Relative Value
Base Case
4 101.66 INR
Overvaluation 34%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
11
vs Industry
20
Median 3Y
5.7
Median 5Y
5.5
Industry
2.3
Forward
6.5
vs History
14
vs Industry
13
Median 3Y
27.9
Median 5Y
29.4
Industry
19.8
Forward
35.4
vs History
28
vs Industry
9
Median 3Y
46.6
Median 5Y
29.9
Industry
14.8
vs History
28
vs Industry
10
Median 3Y
54.5
Median 5Y
32.4
Industry
22.2
vs History
28
vs Industry
3
Median 3Y
16.3
Median 5Y
9.9
Industry
1.9
vs History
11
vs Industry
20
Median 3Y
5.6
Median 5Y
5.1
Industry
2.4
Forward
6.3
vs History
6
vs Industry
16
Median 3Y
9.7
Median 5Y
9
Industry
4.7
vs History
6
vs Industry
13
Median 3Y
20.7
Median 5Y
20.7
Industry
12
Forward
25
vs History
6
vs Industry
15
Median 3Y
21.8
Median 5Y
22.2
Industry
14.9
Forward
25.3
vs History
28
vs Industry
9
Median 3Y
45.5
Median 5Y
28.9
Industry
13.3
vs History
28
vs Industry
9
Median 3Y
51.8
Median 5Y
30.6
Industry
17.2
vs History
36
vs Industry
6
Median 3Y
16.9
Median 5Y
13
Industry
1.7

Multiples Across Competitors

SANOFI Competitors Multiples
Sanofi India Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Sanofi India Ltd
NSE:SANOFI
143B INR 7.1 34.6 28.4 30.8
US
Eli Lilly and Co
NYSE:LLY
696.3B USD 15.5 65.8 38.4 42.3
UK
Dechra Pharmaceuticals PLC
LSE:DPH
440.4B GBP 578.3 -15 783.5 3 846.3 17 702.3
US
Johnson & Johnson
NYSE:JNJ
370.4B USD 4.2 26.3 12.3 16.2
DK
Novo Nordisk A/S
CSE:NOVO B
1.9T DKK 6.4 18.5 12.2 13.9
CH
Roche Holding AG
SIX:ROG
202.8B CHF 3.5 17.6 9.9 11.8
CH
Novartis AG
SIX:NOVN
183.1B CHF 4.3 18.8 11.4 14.6
UK
AstraZeneca PLC
LSE:AZN
159B GBP 3.9 29.9 126 192.5
US
Merck & Co Inc
NYSE:MRK
193.6B USD 3 11.3 7.7 9.1
IE
Endo International PLC
LSE:0Y5F
162.4B USD 70 -55.5 259.5 650.8
FR
Sanofi SA
PAR:SAN
112.8B EUR 2.5 19.6 8.6 12.6
P/E Multiple
Earnings Growth PEG
IN
Sanofi India Ltd
NSE:SANOFI
Average P/E: 27
34.6
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
65.8
49%
1.3
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
26.3
26%
1
DK
Novo Nordisk A/S
CSE:NOVO B
18.5
19%
1
CH
Roche Holding AG
SIX:ROG
17.6
16%
1.1
CH
Novartis AG
SIX:NOVN
18.8
16%
1.2
UK
AstraZeneca PLC
LSE:AZN
29.9
36%
0.8
US
Merck & Co Inc
NYSE:MRK
11.3
18%
0.6
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -55.5 N/A N/A
FR
Sanofi SA
PAR:SAN
19.6
28%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Sanofi India Ltd
NSE:SANOFI
Average EV/EBITDA: 396.4
28.4
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
38.4
31%
1.2
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
12.3
8%
1.5
DK
Novo Nordisk A/S
CSE:NOVO B
12.2
14%
0.9
CH
Roche Holding AG
SIX:ROG
9.9
7%
1.4
CH
Novartis AG
SIX:NOVN
11.4
5%
2.3
UK
AstraZeneca PLC
LSE:AZN
126
9%
14
US
Merck & Co Inc
NYSE:MRK
7.7
9%
0.9
IE
E
Endo International PLC
LSE:0Y5F
259.5
N/A N/A
FR
Sanofi SA
PAR:SAN
8.6
6%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Sanofi India Ltd
NSE:SANOFI
Average EV/EBIT: 1 699.7
30.8
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
42.3
33%
1.3
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
16.2
12%
1.4
DK
Novo Nordisk A/S
CSE:NOVO B
13.9
16%
0.9
CH
Roche Holding AG
SIX:ROG
11.8
9%
1.3
CH
Novartis AG
SIX:NOVN
14.6
8%
1.8
UK
AstraZeneca PLC
LSE:AZN
192.5
21%
9.2
US
Merck & Co Inc
NYSE:MRK
9.1
12%
0.8
IE
E
Endo International PLC
LSE:0Y5F
650.8
N/A N/A
FR
Sanofi SA
PAR:SAN
12.6
14%
0.9