U

Uniparts India Ltd
NSE:UNIPARTS

Watchlist Manager
Uniparts India Ltd
NSE:UNIPARTS
Watchlist
Price: 409.05 INR 1.22% Market Closed
Market Cap: 18.4B INR
Have any thoughts about
Uniparts India Ltd?
Write Note

Relative Value

The Relative Value of one UNIPARTS stock under the Base Case scenario is 664.58 INR. Compared to the current market price of 409.05 INR, Uniparts India Ltd is Undervalued by 38%.

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
664.58 INR
Undervaluation 38%
Relative Value
Price
U
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
68
vs Industry
35
Median 3Y
1.9
Median 5Y
1.9
Industry
1.6
Forward
1.6
vs History
43
vs Industry
39
Median 3Y
15.1
Median 5Y
15.1
Industry
20.5
Forward
13.8
vs History
31
vs Industry
43
Median 3Y
0
Median 5Y
0
Industry
14.7
vs History
31
vs Industry
40
Median 3Y
0
Median 5Y
0
Industry
20.9
vs History
92
vs Industry
27
Median 3Y
2.9
Median 5Y
2.9
Industry
1.8
vs History
64
vs Industry
38
Median 3Y
1.8
Median 5Y
1.8
Industry
1.6
Forward
1.5
vs History
64
vs Industry
67
Median 3Y
2.9
Median 5Y
2.9
Industry
6.1
vs History
52
vs Industry
43
Median 3Y
9.4
Median 5Y
9.4
Industry
12.4
Forward
10.2
vs History
43
vs Industry
42
Median 3Y
10.9
Median 5Y
10.9
Industry
16
Forward
14.2
vs History
28
vs Industry
44
Median 3Y
0
Median 5Y
0
Industry
14.6
vs History
28
vs Industry
34
Median 3Y
0
Median 5Y
0
Industry
17.7
vs History
88
vs Industry
21
Median 3Y
2.6
Median 5Y
2.6
Industry
1.3

Multiples Across Competitors

UNIPARTS Competitors Multiples
Uniparts 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
Uniparts India Ltd
NSE:UNIPARTS
18.5B INR 1.6 14.8 8.4 10.7
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
U
Uniparts India Ltd
NSE:UNIPARTS
Average EV/EBITDA: 11.4
8.4
12%
0.7
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
U
Uniparts India Ltd
NSE:UNIPARTS
Average EV/EBIT: 13.8
10.7
13%
0.8
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