U

Uniparts India Ltd
NSE:UNIPARTS

Watchlist Manager
Uniparts India Ltd
NSE:UNIPARTS
Watchlist
Price: 328.3 INR -1.94% Market Closed
Market Cap: 14.8B INR

Relative Value

The Relative Value of one UNIPARTS stock under the Base Case scenario is 589.06 INR. Compared to the current market price of 328.3 INR, Uniparts India Ltd is Undervalued by 44%.

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.

UNIPARTS Relative Value
Base Case
589.06 INR
Undervaluation 44%
Relative Value
Price
U
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
66
vs Industry
52
Median 3Y
1.9
Median 5Y
1.9
Industry
1.5
Forward
1.5
vs History
66
vs Industry
55
Median 3Y
14.9
Median 5Y
14.9
Industry
19.8
Forward
15.5
vs History
36
vs Industry
55
Median 3Y
0
Median 5Y
0
Industry
14.2
vs History
36
vs Industry
47
Median 3Y
0
Median 5Y
0
Industry
19.8
vs History
86
vs Industry
49
Median 3Y
2.8
Median 5Y
2.8
Industry
1.7
vs History
66
vs Industry
55
Median 3Y
1.8
Median 5Y
1.8
Industry
1.6
Forward
1.4
vs History
66
vs Industry
77
Median 3Y
2.8
Median 5Y
2.8
Industry
5.8
vs History
66
vs Industry
56
Median 3Y
8.8
Median 5Y
8.8
Industry
12
Forward
8.4
vs History
60
vs Industry
57
Median 3Y
10.8
Median 5Y
10.8
Industry
15.6
Forward
11.8
vs History
36
vs Industry
56
Median 3Y
0
Median 5Y
0
Industry
14.2
vs History
36
vs Industry
43
Median 3Y
0
Median 5Y
0
Industry
17.7
vs History
86
vs Industry
40
Median 3Y
2.6
Median 5Y
2.6
Industry
1.3

Multiples Across Competitors

UNIPARTS Competitors Multiples
Uniparts India Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Uniparts India Ltd
NSE:UNIPARTS
14.8B INR 1.3 11.9 6.6 8.4
US
Deere & Co
NYSE:DE
125.1B USD 2.6 20.1 12.7 15.1
UK
CNH Industrial NV
MIL:CNHI
14.6B EUR 0.7 7.4 7 8.3
JP
Kubota Corp
TSE:6326
1.9T JPY 0.6 8.3 7 9.6
US
Toro Co
NYSE:TTC
6.8B USD 1.5 16.8 11.9 14.8
US
AGCO Corp
NYSE:AGCO
6.2B USD 0.5 -14.7 6.3 8.6
IN
Escorts Kubota Ltd
NSE:ESCORTS
373B INR 3.6 31.1 29 34.2
SE
Husqvarna AB
STO:HUSQ B
26.3B SEK 0.5 19.9 6.9 15.5
CN
First Tractor Co Ltd
SSE:601038
14.8B CNY 1.2 16 16.6 16.6
TR
Turk Traktor ve Ziraat Makineleri AS
IST:TTRAK.E
63.6B TRY 1 11.1 7.1 8.9
US
Lindsay Corp
NYSE:LNN
1.4B USD 2.2 18.2 12.3 15.3
P/E Multiple
Earnings Growth PEG
IN
U
Uniparts India Ltd
NSE:UNIPARTS
Average P/E: 16.1
11.9
13%
0.9
US
Deere & Co
NYSE:DE
20.1
1%
20.1
UK
CNH Industrial NV
MIL:CNHI
7.4
N/A N/A
JP
Kubota Corp
TSE:6326
8.3
2%
4.1
US
Toro Co
NYSE:TTC
16.8
7%
2.4
US
AGCO Corp
NYSE:AGCO
Negative Multiple: -14.7 N/A N/A
IN
Escorts Kubota Ltd
NSE:ESCORTS
31.1
11%
2.8
SE
Husqvarna AB
STO:HUSQ B
19.9
37%
0.5
CN
F
First Tractor Co Ltd
SSE:601038
16
12%
1.3
TR
Turk Traktor ve Ziraat Makineleri AS
IST:TTRAK.E
11.1
N/A N/A
US
Lindsay Corp
NYSE:LNN
18.2
3%
6.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
U
Uniparts India Ltd
NSE:UNIPARTS
Average EV/EBITDA: 11.2
6.6
10%
0.7
US
Deere & Co
NYSE:DE
12.7
-13%
N/A
UK
CNH Industrial NV
MIL:CNHI
7
N/A N/A
JP
Kubota Corp
TSE:6326
7
2%
3.5
US
Toro Co
NYSE:TTC
11.9
8%
1.5
US
AGCO Corp
NYSE:AGCO
6.3
2%
3.2
IN
Escorts Kubota Ltd
NSE:ESCORTS
29
12%
2.4
SE
Husqvarna AB
STO:HUSQ B
6.9
17%
0.4
CN
F
First Tractor Co Ltd
SSE:601038
16.6
26%
0.6
TR
Turk Traktor ve Ziraat Makineleri AS
IST:TTRAK.E
7.1
N/A N/A
US
Lindsay Corp
NYSE:LNN
12.3
9%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
U
Uniparts India Ltd
NSE:UNIPARTS
Average EV/EBIT: 14.1
8.4
10%
0.8
US
Deere & Co
NYSE:DE
15.1
-14%
N/A
UK
CNH Industrial NV
MIL:CNHI
8.3
N/A N/A
JP
Kubota Corp
TSE:6326
9.6
N/A N/A
US
Toro Co
NYSE:TTC
14.8
8%
1.9
US
AGCO Corp
NYSE:AGCO
8.6
2%
4.3
IN
Escorts Kubota Ltd
NSE:ESCORTS
34.2
15%
2.3
SE
Husqvarna AB
STO:HUSQ B
15.5
31%
0.5
CN
F
First Tractor Co Ltd
SSE:601038
16.6
N/A N/A
TR
Turk Traktor ve Ziraat Makineleri AS
IST:TTRAK.E
8.9
N/A N/A
US
Lindsay Corp
NYSE:LNN
15.3
11%
1.4