GARNETINT Relative Valuation - Garnet International Ltd

Watchlist Manager

Watchlist

Price: 52.09 INR -5%

Market Cap: ₹1B

	Garnet International Ltd BSE:512493	IN
	Mitra Adiperkasa Tbk PT IDX:MAPI	ID
A	Anheuser-Busch Inbev SA SWB:1NBA	BE

Relative Value

512493 doesn't have a meaningful market cap.

The Relative Value of one GARNETINT stock under the Base Case scenario is 10.6 INR. Compared to the current market price of 52.09 INR, Garnet International Ltd is Overvalued by 80%.

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?

GARNETINT Relative Value

Base Case

Overvaluation 80%

Relative Value

Price

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
IN	Garnet International Ltd BSE:512493	1B INR	16.4	22.3	30	30
FR	LVMH Moet Hennessy Louis Vuitton SE PAR:MC	231.5B EUR	2.8	21.2	9.7	14.1
FR	Hermes International SCA PAR:RMS	172.9B EUR	10.8	38.2	21.7	24.8
KR	SBW KRX:102280	235.5T KRW	2 563.1	-117 637.1	-79 390.5	-58 109.2
FR	EssilorLuxottica SA PAR:EL	89.4B EUR	3.1	38.6	15.2	29.2
CH	Compagnie Financiere Richemont SA SIX:CFR	80.5B CHF	4.1	21.7	18.2	18.2
FR	Christian Dior SE PAR:CDI	80B EUR	1	17.8	3.9	5.7
IN	Titan Company Ltd NSE:TITAN	3.4T INR	4.6	72.9	45.8	50.5
FR	Kering SA PAR:KER	30.1B EUR	2.1	421.8	11.1	25.1
US	Tapestry Inc NYSE:TPR	29.3B USD	3.9	56	17.3	19
DE	Adidas AG XETRA:ADS	23.9B EUR	1	17.8	8.1	12.7

			Revenue Growth	P/S to Growth
IN	Garnet International Ltd BSE:512493	Average P/S: 237.5 16.4	N/A	N/A
FR	LVMH Moet Hennessy Louis Vuitton SE PAR:MC	2.8	5%	0.6
FR	Hermes International SCA PAR:RMS	10.8	9%	1.2
KR	SBW KRX:102280	2 563.1	N/A	N/A
FR	EssilorLuxottica SA PAR:EL	3.1	11%	0.3
CH	Compagnie Financiere Richemont SA SIX:CFR	4.1	7%	0.6
FR	Christian Dior SE PAR:CDI	1	N/A	N/A
IN	Titan Company Ltd NSE:TITAN	4.6	21%	0.2
FR	Kering SA PAR:KER	2.1	6%	0.3
US	Tapestry Inc NYSE:TPR	3.9	7%	0.6
DE	Adidas AG XETRA:ADS	1	8%	0.1

			Earnings Growth	PEG
IN	Garnet International Ltd BSE:512493	Average P/E: 72.8 22.3	N/A	N/A
FR	LVMH Moet Hennessy Louis Vuitton SE PAR:MC	21.2	12%	1.8
FR	Hermes International SCA PAR:RMS	38.2	12%	3.2
KR	SBW KRX:102280	Negative Multiple: -117 637.1	N/A	N/A
FR	EssilorLuxottica SA PAR:EL	38.6	27%	1.4
CH	Compagnie Financiere Richemont SA SIX:CFR	21.7	17%	1.3
FR	Christian Dior SE PAR:CDI	17.8	N/A	N/A
IN	Titan Company Ltd NSE:TITAN	72.9	32%	2.3
FR	Kering SA PAR:KER	421.8	188%	2.2
US	Tapestry Inc NYSE:TPR	56	107%	0.5
DE	Adidas AG XETRA:ADS	17.8	27%	0.7

			EBITDA Growth	EV/EBITDA to Growth
IN	Garnet International Ltd BSE:512493	Average EV/EBITDA: 18.1 30	N/A	N/A
FR	LVMH Moet Hennessy Louis Vuitton SE PAR:MC	9.7	4%	2.4
FR	Hermes International SCA PAR:RMS	21.7	8%	2.7
KR	SBW KRX:102280	Negative Multiple: -79 390.5	N/A	N/A
FR	EssilorLuxottica SA PAR:EL	15.2	13%	1.2
CH	Compagnie Financiere Richemont SA SIX:CFR	18.2	8%	2.3
FR	Christian Dior SE PAR:CDI	3.9	N/A	N/A
IN	Titan Company Ltd NSE:TITAN	45.8	27%	1.7
FR	Kering SA PAR:KER	11.1	11%	1
US	Tapestry Inc NYSE:TPR	17.3	13%	1.3
DE	Adidas AG XETRA:ADS	8.1	17%	0.5

			EBIT Growth	EV/EBIT to Growth
IN	Garnet International Ltd BSE:512493	Average EV/EBIT: 22.9 30	N/A	N/A
FR	LVMH Moet Hennessy Louis Vuitton SE PAR:MC	14.1	8%	1.8
FR	Hermes International SCA PAR:RMS	24.8	9%	2.8
KR	SBW KRX:102280	Negative Multiple: -58 109.2	N/A	N/A
FR	EssilorLuxottica SA PAR:EL	29.2	23%	1.3
CH	Compagnie Financiere Richemont SA SIX:CFR	18.2	10%	1.8
FR	Christian Dior SE PAR:CDI	5.7	N/A	N/A
IN	Titan Company Ltd NSE:TITAN	50.5	29%	1.7
FR	Kering SA PAR:KER	25.1	23%	1.1
US	Tapestry Inc NYSE:TPR	19	13%	1.5
DE	Adidas AG XETRA:ADS	12.7	17%	0.7

Garnet International Ltd
BSE:512493

Relative Value

Valuation Multiples

Multiples Across Competitors

GARNETINT Competitors Multiples
Garnet International Ltd Competitors

See Also

Company

Help

Tools

Stocks

Garnet International Ltd BSE:512493

Relative Value

Valuation Multiples

Multiples Across Competitors

GARNETINT Competitors Multiples Garnet International Ltd Competitors

See Also

Company

Help

Tools

Stocks

Garnet International Ltd
BSE:512493

GARNETINT Competitors Multiples
Garnet International Ltd Competitors