Swaraj Engines Ltd
NSE:SWARAJENG

Watchlist Manager
Swaraj Engines Ltd Logo
Swaraj Engines Ltd
NSE:SWARAJENG
Watchlist
Price: 3 041.55 INR 0.67% Market Closed
Market Cap: 37B INR
Have any thoughts about
Swaraj Engines Ltd?
Write Note

Relative Value

The Relative Value of one SWARAJENG stock under the Base Case scenario is 2 654.73 INR. Compared to the current market price of 3 041.55 INR, Swaraj Engines Ltd is Overvalued by 13%.

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
2 654.73 INR
Overvaluation 13%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
7
vs Industry
27
Median 3Y
1.7
Median 5Y
1.7
Industry
1.6
Forward
2.3
vs History
14
vs Industry
27
Median 3Y
17.5
Median 5Y
18.1
Industry
20.5
Forward
23.5
vs History
26
vs Industry
21
Median 3Y
18.8
Median 5Y
18.8
Industry
14.7
vs History
26
vs Industry
16
Median 3Y
22.5
Median 5Y
22.5
Industry
20.9
vs History
4
vs Industry
4
Median 3Y
7.2
Median 5Y
6.9
Industry
1.8
vs History
6
vs Industry
29
Median 3Y
1.6
Median 5Y
1.6
Industry
1.6
Forward
2.2
vs History
4
vs Industry
20
Median 3Y
7.6
Median 5Y
7.5
Industry
6.1
vs History
6
vs Industry
25
Median 3Y
11.8
Median 5Y
11.9
Industry
12.4
Forward
16.5
vs History
14
vs Industry
28
Median 3Y
13.1
Median 5Y
13.5
Industry
16
Forward
16.6
vs History
25
vs Industry
22
Median 3Y
17.6
Median 5Y
17.6
Industry
14.6
vs History
25
vs Industry
15
Median 3Y
21.2
Median 5Y
21.2
Industry
17.7
vs History
6
vs Industry
1
Median 3Y
11.3
Median 5Y
12.6
Industry
1.3

Multiples Across Competitors

SWARAJENG Competitors Multiples
Swaraj Engines 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
Swaraj Engines Ltd
NSE:SWARAJENG
37B INR 2.4 25 17.4 19.1
US
Deere & Co
NYSE:DE
113.1B USD 2.2 15.9 10.7 12.5
UK
CNH Industrial NV
MIL:CNHI
14.6B EUR 0.6 6.8 6.6 7.8
JP
Kubota Corp
TSE:6326
2.1T JPY 0.7 8.3 6.6 8.8
US
Toro Co
NYSE:TTC
8B USD 1.8 19.2 13.2 16.4
US
AGCO Corp
NYSE:AGCO
6.8B USD 0.5 40.3 10.8 16.6
IN
Escorts Kubota Ltd
NSE:ESCORTS
373.4B INR 3.8 32.1 29 34.2
SE
Husqvarna AB
STO:HUSQ B
33.7B SEK 0.7 23.6 13.1 13.1
TR
Turk Traktor ve Ziraat Makineleri AS
IST:TTRAK.E
71B TRY 0.8 7.1 4.5 5.2
CN
First Tractor Co Ltd
SSE:601038
10.4B CNY 0.8 10 10.2 10.2
US
Lindsay Corp
NYSE:LNN
1.3B USD 2.1 19.6 12.5 16
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Swaraj Engines Ltd
NSE:SWARAJENG
Average EV/EBITDA: 12.2
17.4
9%
1.9
US
Deere & Co
NYSE:DE
10.7
-20%
N/A
UK
CNH Industrial NV
MIL:CNHI
6.6
N/A N/A
JP
Kubota Corp
TSE:6326
6.6
2%
3.3
US
Toro Co
NYSE:TTC
13.2
8%
1.7
US
AGCO Corp
NYSE:AGCO
10.8
-14%
N/A
IN
Escorts Kubota Ltd
NSE:ESCORTS
29
14%
2.1
SE
Husqvarna AB
STO:HUSQ B
13.1
2%
6.6
TR
Turk Traktor ve Ziraat Makineleri AS
IST:TTRAK.E
4.5
13%
0.3
CN
F
First Tractor Co Ltd
SSE:601038
10.2
29%
0.4
US
Lindsay Corp
NYSE:LNN
12.5
8%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Swaraj Engines Ltd
NSE:SWARAJENG
Average EV/EBIT: 14.5
19.1
13%
1.5
US
Deere & Co
NYSE:DE
12.5
-21%
N/A
UK
CNH Industrial NV
MIL:CNHI
7.8
N/A N/A
JP
Kubota Corp
TSE:6326
8.8
N/A N/A
US
Toro Co
NYSE:TTC
16.4
8%
2.1
US
AGCO Corp
NYSE:AGCO
16.6
-18%
N/A
IN
Escorts Kubota Ltd
NSE:ESCORTS
34.2
17%
2
SE
Husqvarna AB
STO:HUSQ B
13.1
4%
3.3
TR
Turk Traktor ve Ziraat Makineleri AS
IST:TTRAK.E
5.2
13%
0.4
CN
F
First Tractor Co Ltd
SSE:601038
10.2
21%
0.5
US
Lindsay Corp
NYSE:LNN
16
10%
1.6