THAKDEV Relative Valuation - Thakkers Developers Ltd

Watchlist Manager

Watchlist

Price: 90.9 INR 4.93% Market Closed

Market Cap: ₹818.1m

	Thakkers Developers Ltd BSE:526654	IN
	Brambles Ltd ASX:BXB	AU
	Guru Organic Energy Corp TSX:GURU	CA

Multiples-Based Value

526654 price has not been updated for more than 3 years. This may indicate that the stock has been delisted.

526654 doesn't have a meaningful market cap.

The Multiples-Based Value of one THAKDEV stock under the Base Case scenario is 211.98 INR. Compared to the current market price of 90.9 INR, Thakkers Developers Ltd is Undervalued by 57%.

Multiples-Based 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 Multiples-Based Value calculated?

THAKDEV Multiples-Based Value

Base Case

Undervaluation 57%

Multiples-Based Value

Price ₹90.9

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		Thakkers Developers Ltd BSE:526654	818.1m INR	2.3	7.5	10.7	13.7
HK		China Resources Land Ltd HKEX:1109	204.8B HKD	0.6	6.9	6.1	6.1
HK		CK Asset Holdings Ltd HKEX:1113	158.7B HKD	2.7	14.6	15.1	15.1
VN	V	Vinhomes JSC VN:VHM	484.3T VND	3.1	11.8	14.1	15
HK		Henderson Land Development Co Ltd HKEX:12	139.8B HKD	5.4	24.7	62	62
HK		China Overseas Land & Investment Ltd HKEX:688	127.7B HKD	0.7	9	10.4	10.4
HK		Sino Land Co Ltd HKEX:83	109.5B HKD	11.5	29.4	17.9	17.9
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	73.8B CNY	0.4	20.7	16	16
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	68.2B CNY	0.2	-70.9	17.8	17.8
IN		Macrotech Developers Ltd NSE:LODHA	695B INR	4.3	20.8	14	14.9
CN		Longfor Group Holdings Ltd HKEX:960	53.7B HKD	0.5	46.3	47.9	49

				Revenue Growth	P/S to Growth
IN		Thakkers Developers Ltd BSE:526654	Average P/S: 2.9 2.3	N/A	N/A
HK		China Resources Land Ltd HKEX:1109	0.6	-2%	N/A
HK		CK Asset Holdings Ltd HKEX:1113	2.7	11%	0.2
VN	V	Vinhomes JSC VN:VHM	3.1	7%	0.4
HK		Henderson Land Development Co Ltd HKEX:12	5.4	6%	0.9
HK		China Overseas Land & Investment Ltd HKEX:688	0.7	-1%	N/A
HK		Sino Land Co Ltd HKEX:83	11.5	7%	1.6
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	0.4	-5%	N/A
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	0.2	-6%	N/A
IN		Macrotech Developers Ltd NSE:LODHA	4.3	19%	0.2
CN		Longfor Group Holdings Ltd HKEX:960	0.5	-7%	N/A

				Earnings Growth	PEG
IN		Thakkers Developers Ltd BSE:526654	Average P/E: 19.2 7.5	N/A	N/A
HK		China Resources Land Ltd HKEX:1109	6.9	N/A	N/A
HK		CK Asset Holdings Ltd HKEX:1113	14.6	16%	0.9
VN	V	Vinhomes JSC VN:VHM	11.8	N/A	N/A
HK		Henderson Land Development Co Ltd HKEX:12	24.7	35%	0.7
HK		China Overseas Land & Investment Ltd HKEX:688	9	30%	0.3
HK		Sino Land Co Ltd HKEX:83	29.4	9%	3.3
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	20.7	10%	2.1
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	Negative Multiple: -70.9	-4%	N/A
IN		Macrotech Developers Ltd NSE:LODHA	20.8	20%	1
CN		Longfor Group Holdings Ltd HKEX:960	46.3	126%	0.4

				EBITDA Growth	EV/EBITDA to Growth
IN		Thakkers Developers Ltd BSE:526654	Average EV/EBITDA: 21.1 10.7	N/A	N/A
HK		China Resources Land Ltd HKEX:1109	6.1	N/A	N/A
HK		CK Asset Holdings Ltd HKEX:1113	15.1	N/A	N/A
VN	V	Vinhomes JSC VN:VHM	14.1	N/A	N/A
HK		Henderson Land Development Co Ltd HKEX:12	62	63%	1
HK		China Overseas Land & Investment Ltd HKEX:688	10.4	N/A	N/A
HK		Sino Land Co Ltd HKEX:83	17.9	7%	2.6
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	16	22%	0.7
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	17.8	2%	8.9
IN		Macrotech Developers Ltd NSE:LODHA	14	19%	0.7
CN		Longfor Group Holdings Ltd HKEX:960	47.9	67%	0.7

				EBIT Growth	EV/EBIT to Growth
IN		Thakkers Developers Ltd BSE:526654	Average EV/EBIT: 21.6 13.7	N/A	N/A
HK		China Resources Land Ltd HKEX:1109	6.1	12%	0.5
HK		CK Asset Holdings Ltd HKEX:1113	15.1	7%	2.2
VN	V	Vinhomes JSC VN:VHM	15	N/A	N/A
HK		Henderson Land Development Co Ltd HKEX:12	62	37%	1.7
HK		China Overseas Land & Investment Ltd HKEX:688	10.4	24%	0.4
HK		Sino Land Co Ltd HKEX:83	17.9	9%	2
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	16	13%	1.2
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	17.8	-1%	N/A
IN		Macrotech Developers Ltd NSE:LODHA	14.9	19%	0.8
CN		Longfor Group Holdings Ltd HKEX:960	49	62%	0.8

Thakkers Developers Ltd
BSE:526654

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

THAKDEV Competitors Multiples
Thakkers Developers Ltd Competitors

See Also

Company

Help

Tools

Stocks

Thakkers Developers Ltd BSE:526654

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

THAKDEV Competitors Multiples Thakkers Developers Ltd Competitors

See Also

Company

Help

Tools

Stocks

Thakkers Developers Ltd
BSE:526654

THAKDEV Competitors Multiples
Thakkers Developers Ltd Competitors