E

Empower India Ltd
BSE:504351

Watchlist Manager
Empower India Ltd
BSE:504351
Watchlist
Price: 1.65 INR 1.85%
Market Cap: 1.9B INR

Relative Value

The Relative Value of one EMPOWER stock under the Base Case scenario is hidden INR. Compared to the current market price of 1.65 INR, Empower India 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.

EMPOWER Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
57
vs Industry
59
Median 3Y
1.9
Median 5Y
2.2
Industry
2
vs History
28
vs Industry
37
Median 3Y
55.3
Median 5Y
34.8
Industry
25.1
vs History
4
vs Industry
45
Median 3Y
0.8
Median 5Y
0.8
Industry
16.7
vs History
12
vs Industry
41
Median 3Y
0.8
Median 5Y
0.8
Industry
22.9
vs History
23
vs Industry
79
Median 3Y
0.6
Median 5Y
0.2
Industry
2.4
vs History
63
vs Industry
59
Median 3Y
1.8
Median 5Y
2
Industry
2.1
vs History
vs Industry
11
Median 3Y
50.6
Median 5Y
52.3
Industry
8.4
vs History
vs Industry
20
Median 3Y
55.9
Median 5Y
35.5
Industry
16.9
vs History
vs Industry
22
Median 3Y
55.9
Median 5Y
35.5
Industry
20.9
vs History
6
vs Industry
44
Median 3Y
0.8
Median 5Y
0.8
Industry
16.7
vs History
6
vs Industry
37
Median 3Y
0.8
Median 5Y
0.8
Industry
19.8
vs History
22
vs Industry
73
Median 3Y
0.6
Median 5Y
0.2
Industry
1.8

Multiples Across Competitors

EMPOWER Competitors Multiples
Empower 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
Empower India Ltd
BSE:504351
1.9B INR 1.7 58.8 -67 -67
ZA
Datatec Ltd
JSE:DTC
18.3B Zac 0 0 0 0
US
CDW Corp
NASDAQ:CDW
17.3B USD 0.8 16.4 11.7 13.7
US
TD Synnex Corp
NYSE:SNX
11.9B USD 0.2 15.6 8 10.5
CN
Unisplendour Corp Ltd
SZSE:000938
73.5B CNY 0.8 52.7 25.9 25.9
TW
WT Microelectronics Co Ltd
TWSE:3036
190.4B TWD 0.2 16.3 13.1 13.9
US
Arrow Electronics Inc
NYSE:ARW
5.8B USD 0.2 12.3 9.1 10.7
JP
Canon Marketing Japan Inc
TSE:8060
749.9B JPY 1.1 18.9 8.3 10.6
US
Avnet Inc
NASDAQ:AVT
4.1B USD 0.2 17.4 10.1 11.2
CN
Shenzhen Huaqiang Industry Co Ltd
SZSE:000062
26.3B CNY 1.1 85.4 42.8 42.8
TW
WPG Holdings Ltd
TWSE:3702
106.6B TWD 0.1 12.6 14.1 14.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
E
Empower India Ltd
BSE:504351
Average EV/EBITDA: 15.9
Negative Multiple: -67
N/A N/A
ZA
D
Datatec Ltd
JSE:DTC
Not Available
12%
N/A
US
CDW Corp
NASDAQ:CDW
11.7
7%
1.7
US
TD Synnex Corp
NYSE:SNX
8
9%
0.9
CN
Unisplendour Corp Ltd
SZSE:000938
25.9
27%
1
TW
WT Microelectronics Co Ltd
TWSE:3036
13.1
N/A N/A
US
Arrow Electronics Inc
NYSE:ARW
9.1
8%
1.1
JP
Canon Marketing Japan Inc
TSE:8060
8.3
6%
1.4
US
Avnet Inc
NASDAQ:AVT
10.1
14%
0.7
CN
S
Shenzhen Huaqiang Industry Co Ltd
SZSE:000062
42.8
N/A N/A
TW
WPG Holdings Ltd
TWSE:3702
14.1
3%
4.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
E
Empower India Ltd
BSE:504351
Average EV/EBIT: 17.1
Negative Multiple: -67
N/A N/A
ZA
D
Datatec Ltd
JSE:DTC
Not Available
16%
N/A
US
CDW Corp
NASDAQ:CDW
13.7
10%
1.4
US
TD Synnex Corp
NYSE:SNX
10.5
16%
0.7
CN
Unisplendour Corp Ltd
SZSE:000938
25.9
24%
1.1
TW
WT Microelectronics Co Ltd
TWSE:3036
13.9
N/A N/A
US
Arrow Electronics Inc
NYSE:ARW
10.7
10%
1.1
JP
Canon Marketing Japan Inc
TSE:8060
10.6
N/A N/A
US
Avnet Inc
NASDAQ:AVT
11.2
18%
0.6
CN
S
Shenzhen Huaqiang Industry Co Ltd
SZSE:000062
42.8
N/A N/A
TW
WPG Holdings Ltd
TWSE:3702
14.9
3%
5