Swaraj Engines Ltd
NSE:SWARAJENG

Watchlist Manager
Swaraj Engines Ltd Logo
Swaraj Engines Ltd
NSE:SWARAJENG
Watchlist
Price: 3 732.5 INR -5.69% Market Closed
Market Cap: 45.3B INR

Relative Value

The Relative Value of one SWARAJENG stock under the Base Case scenario is 2 641.13 INR. Compared to the current market price of 3 732.5 INR, Swaraj Engines Ltd is Overvalued by 29%.

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.

SWARAJENG Relative Value
Base Case
2 641.13 INR
Overvaluation 29%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
27
Median 3Y
1.7
Median 5Y
1.7
Industry
1.6
Forward
2.8
vs History
1
vs Industry
25
Median 3Y
18.2
Median 5Y
18.2
Industry
20.3
Forward
28.1
vs History
20
vs Industry
20
Median 3Y
19.4
Median 5Y
19.4
Industry
14.9
vs History
22
vs Industry
16
Median 3Y
23
Median 5Y
23
Industry
20.9
vs History
1
vs Industry
1
Median 3Y
7.7
Median 5Y
7.2
Industry
1.8
vs History
1
vs Industry
29
Median 3Y
1.6
Median 5Y
1.6
Industry
1.7
Forward
2.7
vs History
1
vs Industry
20
Median 3Y
8
Median 5Y
7.6
Industry
6
vs History
1
vs Industry
22
Median 3Y
12.3
Median 5Y
12.2
Industry
12.1
Forward
19.8
vs History
3
vs Industry
25
Median 3Y
13.6
Median 5Y
13.6
Industry
15.9
Forward
20
vs History
20
vs Industry
20
Median 3Y
18.5
Median 5Y
18.5
Industry
14.8
vs History
22
vs Industry
13
Median 3Y
21.7
Median 5Y
21.7
Industry
18.1
vs History
1
vs Industry
0
Median 3Y
13.5
Median 5Y
12.8
Industry
1.3

Multiples Across Competitors

SWARAJENG Competitors Multiples
Swaraj Engines Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Swaraj Engines Ltd
NSE:SWARAJENG
45.3B INR 2.9 29.1 20.5 22.4
US
Deere & Co
NYSE:DE
118.2B USD 2.4 18.8 12.2 14.8
UK
CNH Industrial NV
MIL:CNHI
14.6B EUR 0.7 7.2 6.8 8.1
JP
Kubota Corp
TSE:6326
1.9T JPY 0.6 8.1 6.5 9
US
Toro Co
NYSE:TTC
6.5B USD 1.5 16.7 11.4 14.8
US
AGCO Corp
NYSE:AGCO
5.7B USD 0.5 -13.2 5.9 8.4
IN
Escorts Kubota Ltd
NSE:ESCORTS
355.4B INR 3.4 29.7 27.5 32.2
SE
Husqvarna AB
STO:HUSQ B
25.5B SEK 0.5 19.3 13.6 13.6
CN
First Tractor Co Ltd
SSE:601038
15.4B CNY 1.3 16.7 17.4 17.4
TR
Turk Traktor ve Ziraat Makineleri AS
IST:TTRAK.E
78.1B TRY 1.2 13.6 8.7 10.9
US
Lindsay Corp
NYSE:LNN
1.3B USD 2.2 19.8 12.9 16.5
P/E Multiple
Earnings Growth PEG
IN
Swaraj Engines Ltd
NSE:SWARAJENG
Average P/E: 17.9
29.1
10%
2.9
US
Deere & Co
NYSE:DE
18.8
0%
N/A
UK
CNH Industrial NV
MIL:CNHI
7.2
N/A N/A
JP
Kubota Corp
TSE:6326
8.1
3%
2.7
US
Toro Co
NYSE:TTC
16.7
7%
2.4
US
AGCO Corp
NYSE:AGCO
Negative Multiple: -13.2 N/A N/A
IN
Escorts Kubota Ltd
NSE:ESCORTS
29.7
11%
2.7
SE
Husqvarna AB
STO:HUSQ B
19.3
38%
0.5
CN
F
First Tractor Co Ltd
SSE:601038
16.7
N/A N/A
TR
Turk Traktor ve Ziraat Makineleri AS
IST:TTRAK.E
13.6
N/A N/A
US
Lindsay Corp
NYSE:LNN
19.8
6%
3.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Swaraj Engines Ltd
NSE:SWARAJENG
Average EV/EBITDA: 13
20.5
10%
2
US
Deere & Co
NYSE:DE
12.2
-14%
N/A
UK
CNH Industrial NV
MIL:CNHI
6.8
N/A N/A
JP
Kubota Corp
TSE:6326
6.5
4%
1.6
US
Toro Co
NYSE:TTC
11.4
8%
1.4
US
AGCO Corp
NYSE:AGCO
5.9
2%
2.9
IN
Escorts Kubota Ltd
NSE:ESCORTS
27.5
13%
2.1
SE
Husqvarna AB
STO:HUSQ B
13.6
48%
0.3
CN
F
First Tractor Co Ltd
SSE:601038
17.4
N/A N/A
TR
Turk Traktor ve Ziraat Makineleri AS
IST:TTRAK.E
8.7
N/A N/A
US
Lindsay Corp
NYSE:LNN
12.9
9%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Swaraj Engines Ltd
NSE:SWARAJENG
Average EV/EBIT: 15.3
22.4
13%
1.7
US
Deere & Co
NYSE:DE
14.8
-14%
N/A
UK
CNH Industrial NV
MIL:CNHI
8.1
N/A N/A
JP
Kubota Corp
TSE:6326
9
N/A N/A
US
Toro Co
NYSE:TTC
14.8
8%
1.8
US
AGCO Corp
NYSE:AGCO
8.4
2%
4.2
IN
Escorts Kubota Ltd
NSE:ESCORTS
32.2
15%
2.1
SE
Husqvarna AB
STO:HUSQ B
13.6
26%
0.5
CN
F
First Tractor Co Ltd
SSE:601038
17.4
N/A N/A
TR
Turk Traktor ve Ziraat Makineleri AS
IST:TTRAK.E
10.9
N/A N/A
US
Lindsay Corp
NYSE:LNN
16.5
11%
1.5