Surya Roshni Ltd
NSE:SURYAROSNI

Watchlist Manager
Surya Roshni Ltd Logo
Surya Roshni Ltd
NSE:SURYAROSNI
Watchlist
Price: 257.57 INR -0.55% Market Closed
Market Cap: 56B INR

Relative Value

The Relative Value of one SURYAROSNI stock under the Base Case scenario is 271.69 INR. Compared to the current market price of 257.57 INR, Surya Roshni Ltd is Undervalued by 5%.

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.

SURYAROSNI Relative Value
Base Case
271.69 INR
Undervaluation 5%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
9
vs Industry
69
Median 3Y
0.3
Median 5Y
0.1
Industry
1.8
Forward
0.7
vs History
9
vs Industry
14
Median 3Y
6.8
Median 5Y
3.5
Industry
15.5
Forward
16.8
vs History
9
vs Industry
13
Median 3Y
6.3
Median 5Y
2.2
Industry
9.7
vs History
38
vs Industry
7
Median 3Y
46.5
Median 5Y
16.5
Industry
16.4
vs History
9
vs Industry
26
Median 3Y
1.3
Median 5Y
0.5
Industry
1.5
vs History
9
vs Industry
69
Median 3Y
0.4
Median 5Y
0.2
Industry
2.2
Forward
0.7
vs History
9
vs Industry
58
Median 3Y
1.6
Median 5Y
1.1
Industry
7.2
vs History
9
vs Industry
17
Median 3Y
4.1
Median 5Y
4.3
Industry
9.9
Forward
9.8
vs History
9
vs Industry
16
Median 3Y
5
Median 5Y
4.6
Industry
12.8
Forward
12.7
vs History
9
vs Industry
15
Median 3Y
6.6
Median 5Y
3.7
Industry
11
vs History
9
vs Industry
12
Median 3Y
7.5
Median 5Y
4.5
Industry
14.1
vs History
9
vs Industry
27
Median 3Y
1.1
Median 5Y
0.5
Industry
1.4

Multiples Across Competitors

SURYAROSNI Competitors Multiples
Surya Roshni Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Surya Roshni Ltd
NSE:SURYAROSNI
56B INR 0.8 17.5 10 12.9
ZA
Kumba Iron Ore Ltd
JSE:KIO
99.4B Zac 0 0 0 0
BR
Vale SA
BOVESPA:VALE3
243B BRL 1.2 7.7 4 5.2
IN
JSW Steel Ltd
NSE:JSWSTEEL
2.6T INR 1.5 78.1 14.3 23.1
AU
Fortescue Ltd
XMUN:FVJ
27.7B EUR 1.8 7.7 5.3 5.3
AU
Fortescue Metals Group Ltd
ASX:FMG
46.5B AUD 1.8 7.5 5.1 5.1
US
Nucor Corp
NYSE:NUE
28.9B USD 0.9 14.3 7.1 10.3
LU
ArcelorMittal SA
AEX:MT
21.8B EUR 0.4 17.8 4.1 7.2
IN
Tata Steel Ltd
NSE:TATASTEEL
1.9T INR 0.9 70.6 10.1 16.9
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
159B CNY 0.5 16.8 17.7 17.7
JP
Nippon Steel Corp
TSE:5401
3.2T JPY 0.4 6.9 5 8.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Surya Roshni Ltd
NSE:SURYAROSNI
Average EV/EBITDA: 8.3
10
17%
0.6
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
15%
N/A
BR
Vale SA
BOVESPA:VALE3
4
9%
0.4
IN
JSW Steel Ltd
NSE:JSWSTEEL
14.3
13%
1.1
AU
F
Fortescue Ltd
XMUN:FVJ
5.3
-8%
N/A
AU
Fortescue Metals Group Ltd
ASX:FMG
5.1
-8%
N/A
US
Nucor Corp
NYSE:NUE
7.1
8%
0.9
LU
ArcelorMittal SA
AEX:MT
4.1
12%
0.3
IN
Tata Steel Ltd
NSE:TATASTEEL
10.1
20%
0.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
17.7
44%
0.4
JP
Nippon Steel Corp
TSE:5401
5
7%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Surya Roshni Ltd
NSE:SURYAROSNI
Average EV/EBIT: 11.2
12.9
20%
0.6
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
0%
N/A
BR
Vale SA
BOVESPA:VALE3
5.2
5%
1
IN
JSW Steel Ltd
NSE:JSWSTEEL
23.1
14%
1.7
AU
F
Fortescue Ltd
XMUN:FVJ
5.3
-23%
N/A
AU
Fortescue Metals Group Ltd
ASX:FMG
5.1
-23%
N/A
US
Nucor Corp
NYSE:NUE
10.3
13%
0.8
LU
ArcelorMittal SA
AEX:MT
7.2
13%
0.6
IN
Tata Steel Ltd
NSE:TATASTEEL
16.9
32%
0.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
17.7
10%
1.8
JP
Nippon Steel Corp
TSE:5401
8.3
N/A N/A