BWN Relative Valuation - Bhagwan Marine Ltd

Watchlist Manager

Watchlist

Price: 0.445 AUD -1.11% Market Closed

Market Cap: AU$122.5m

Relative Value

The Relative Value of one BWN stock under the Base Case scenario is hidden AUD. Compared to the current market price of 0.445 AUD, Bhagwan Marine Ltd is hidden .

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.

What is Relative Valuation?

How is Relative Value calculated?

BWN Relative Value

Show

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
AU	B	Bhagwan Marine Ltd ASX:BWN	122.5m AUD	0.4	9.8	7.5	7.5
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	3.3T INR	9	26.3	16.6	21.4
PH	I	International Container Terminal Services Inc XPHS:ICT	1.4T PHP	7.7	24.8	13.8	16.4
CN		Shanghai International Port Group Co Ltd SSE:600018	117.6B CNY	3	8.2	11.9	11.9
ZA	G	Grindrod Ltd JSE:GND	12B ZAR	2.5	9.3	96.7	96.7
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	80.2B CNY	2.7	17.2	15.6	15.6
CN		Qingdao Port International Co Ltd SSE:601298	60.3B CNY	3.1	11	11.3	11.3
HK		China Merchants Port Holdings Co Ltd HKEX:144	67.7B HKD	5.4	9.6	14.1	14.1
CN		China Merchants Port Group Co Ltd SZSE:001872	49.9B CNY	3	10.9	15.8	15.8
AU		Qube Holdings Ltd ASX:QUB	8.6B AUD	2.1	168.2	46	46
CN		Liaoning Port Co Ltd SSE:601880	39.1B CNY	3.4	40.5	14.7	14.7

				Revenue Growth	P/S to Growth
AU	B	Bhagwan Marine Ltd ASX:BWN	Average P/S: 3.8 0.4	6%	0.1
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	9	18%	0.5
PH	I	International Container Terminal Services Inc XPHS:ICT	7.7	12%	0.6
CN		Shanghai International Port Group Co Ltd SSE:600018	3	3%	1
ZA	G	Grindrod Ltd JSE:GND	2.5	17%	0.1
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	2.7	N/A	N/A
CN		Qingdao Port International Co Ltd SSE:601298	3.1	3%	1
HK		China Merchants Port Holdings Co Ltd HKEX:144	5.4	6%	0.9
CN		China Merchants Port Group Co Ltd SZSE:001872	3	5%	0.6
AU		Qube Holdings Ltd ASX:QUB	2.1	9%	0.2
CN		Liaoning Port Co Ltd SSE:601880	3.4	N/A	N/A

				Earnings Growth	PEG
AU	B	Bhagwan Marine Ltd ASX:BWN	Average P/E: 30.5 9.8	23%	0.4
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	26.3	20%	1.3
PH	I	International Container Terminal Services Inc XPHS:ICT	24.8	16%	1.5
CN		Shanghai International Port Group Co Ltd SSE:600018	8.2	-5%	N/A
ZA	G	Grindrod Ltd JSE:GND	9.3	73%	0.1
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	17.2	N/A	N/A
CN		Qingdao Port International Co Ltd SSE:601298	11	5%	2.2
HK		China Merchants Port Holdings Co Ltd HKEX:144	9.6	1%	9.6
CN		China Merchants Port Group Co Ltd SZSE:001872	10.9	3%	3.6
AU		Qube Holdings Ltd ASX:QUB	168.2	94%	1.8
CN		Liaoning Port Co Ltd SSE:601880	40.5	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
AU	B	Bhagwan Marine Ltd ASX:BWN	Average EV/EBITDA: 24 7.5	43%	0.2
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	16.6	17%	1
PH	I	International Container Terminal Services Inc XPHS:ICT	13.8	12%	1.1
CN		Shanghai International Port Group Co Ltd SSE:600018	11.9	21%	0.6
ZA	G	Grindrod Ltd JSE:GND	96.7	89%	1.1
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	15.6	N/A	N/A
CN		Qingdao Port International Co Ltd SSE:601298	11.3	25%	0.5
HK		China Merchants Port Holdings Co Ltd HKEX:144	14.1	5%	2.8
CN		China Merchants Port Group Co Ltd SZSE:001872	15.8	49%	0.3
AU		Qube Holdings Ltd ASX:QUB	46	47%	1
CN		Liaoning Port Co Ltd SSE:601880	14.7	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
AU	B	Bhagwan Marine Ltd ASX:BWN	Average EV/EBIT: 24.7 7.5	16%	0.5
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	21.4	18%	1.2
PH	I	International Container Terminal Services Inc XPHS:ICT	16.4	13%	1.3
CN		Shanghai International Port Group Co Ltd SSE:600018	11.9	-4%	N/A
ZA	G	Grindrod Ltd JSE:GND	96.7	N/A	N/A
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	15.6	N/A	N/A
CN		Qingdao Port International Co Ltd SSE:601298	11.3	N/A	N/A
HK		China Merchants Port Holdings Co Ltd HKEX:144	14.1	7%	2
CN		China Merchants Port Group Co Ltd SZSE:001872	15.8	N/A	N/A
AU		Qube Holdings Ltd ASX:QUB	46	27%	1.7
CN		Liaoning Port Co Ltd SSE:601880	14.7	N/A	N/A

Bhagwan Marine Ltd
ASX:BWN

Relative Value

Valuation Multiples

Multiples Across Competitors

BWN Competitors Multiples
Bhagwan Marine Ltd Competitors

See Also

Company

Help

Tools

Stocks

Bhagwan Marine Ltd ASX:BWN

Relative Value

Valuation Multiples

Multiples Across Competitors

BWN Competitors Multiples Bhagwan Marine Ltd Competitors

See Also

Company

Help

Tools

Stocks

Bhagwan Marine Ltd
ASX:BWN

BWN Competitors Multiples
Bhagwan Marine Ltd Competitors