Schaeffler India Ltd
NSE:SCHAEFFLER

Watchlist Manager
Schaeffler India Ltd Logo
Schaeffler India Ltd
NSE:SCHAEFFLER
Watchlist
Price: 3 789.5 INR -0.67% Market Closed
Market Cap: 592.3B INR

Relative Value

The Relative Value of one SCHAEFFLER stock under the Base Case scenario is 3 812.29 INR. Compared to the current market price of 3 789.5 INR, Schaeffler India 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.

SCHAEFFLER Relative Value
Base Case
3 812.29 INR
Undervaluation 1%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
49
vs Industry
9
Median 3Y
6.8
Median 5Y
6.5
Industry
1.9
Forward
6.2
vs History
36
vs Industry
10
Median 3Y
56.3
Median 5Y
53.4
Industry
22.8
Forward
50.3
vs History
77
vs Industry
8
Median 3Y
57.7
Median 5Y
56.9
Industry
15.9
vs History
77
vs Industry
1
Median 3Y
161.9
Median 5Y
137.1
Industry
22.2
vs History
41
vs Industry
2
Median 3Y
11.2
Median 5Y
10.2
Industry
2.2
vs History
47
vs Industry
9
Median 3Y
6.7
Median 5Y
6.3
Industry
2
Forward
6.1
vs History
55
vs Industry
15
Median 3Y
17.9
Median 5Y
17
Industry
7
vs History
47
vs Industry
12
Median 3Y
36.2
Median 5Y
34.3
Industry
13.1
Forward
32.6
vs History
36
vs Industry
11
Median 3Y
44.6
Median 5Y
41.3
Industry
17.5
Forward
38.7
vs History
77
vs Industry
8
Median 3Y
55.6
Median 5Y
55.1
Industry
16.1
vs History
76
vs Industry
1
Median 3Y
153.2
Median 5Y
129.4
Industry
19.7
vs History
53
vs Industry
1
Median 3Y
13.8
Median 5Y
13.4
Industry
1.5

Multiples Across Competitors

SCHAEFFLER Competitors Multiples
Schaeffler India 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
Schaeffler India Ltd
NSE:SCHAEFFLER
592.3B INR 6.5 55.6 35.3 43.9
JP
Ishii Iron Works Co Ltd
TSE:6362
304.2T JPY 28 119.8 363 670.8 171 820.3 210 169.2
US
Parker-Hannifin Corp
NYSE:PH
117.8B USD 5.9 32.3 24.1 29.2
SE
Atlas Copco AB
STO:ATCO A
883.3B SEK 5.2 32 20.4 25.7
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
15T JPY 3.1 59.4 27.6 41
US
Barnes Group Inc
NYSE:B
82.7B USD 5.8 23.6 10.1 12.8
US
Illinois Tool Works Inc
NYSE:ITW
74.3B USD 4.7 24.4 18 19.7
SE
Sandvik AB
STO:SAND
396.9B SEK 3.3 27.1 15.4 21
CH
Schindler Holding AG
SIX:SCHP
32.8B CHF 2.9 33.2 19.2 23.9
JP
Fanuc Corp
TSE:6954
6.2T JPY 7.6 39.3 25.7 32.8
FI
Kone Oyj
OMXH:KNEBV
31.8B EUR 2.9 33.7 19.6 24.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Schaeffler India Ltd
NSE:SCHAEFFLER
Average EV/EBITDA: 15 639.6
35.3
18%
2
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
24.1
11%
2.2
SE
Atlas Copco AB
STO:ATCO A
20.4
3%
6.8
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
27.6
19%
1.5
US
Barnes Group Inc
NYSE:B
10.1
33%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
18
3%
6
SE
Sandvik AB
STO:SAND
15.4
6%
2.6
CH
Schindler Holding AG
SIX:SCHP
19.2
8%
2.4
JP
Fanuc Corp
TSE:6954
25.7
10%
2.6
FI
K
Kone Oyj
OMXH:KNEBV
19.6
9%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Schaeffler India Ltd
NSE:SCHAEFFLER
Average EV/EBIT: 19 131.2
43.9
21%
2.1
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
29.2
15%
1.9
SE
Atlas Copco AB
STO:ATCO A
25.7
4%
6.4
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
41
N/A N/A
US
Barnes Group Inc
NYSE:B
12.8
43%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
19.7
4%
4.9
SE
Sandvik AB
STO:SAND
21
8%
2.6
CH
Schindler Holding AG
SIX:SCHP
23.9
10%
2.4
JP
Fanuc Corp
TSE:6954
32.8
N/A N/A
FI
K
Kone Oyj
OMXH:KNEBV
24.3
10%
2.4