KRBL Ltd
BSE:530813

Watchlist Manager
KRBL Ltd Logo
KRBL Ltd
BSE:530813
Watchlist
Price: 364.35 INR -1.91% Market Closed
Market Cap: 83.4B INR

Relative Value

The Relative Value of one KRBL stock under the Base Case scenario is 362.63 INR. Compared to the current market price of 364.35 INR, KRBL Ltd is Fairly Valued.

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.

KRBL Relative Value
Base Case
362.63 INR
Fairly Valued
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
49
vs Industry
37
Median 3Y
1.4
Median 5Y
1.4
Industry
1
vs History
34
vs Industry
38
Median 3Y
13.8
Median 5Y
12.9
Industry
16.1
vs History
85
vs Industry
4
Median 3Y
12.8
Median 5Y
10.9
Industry
10
vs History
85
vs Industry
12
Median 3Y
14.5
Median 5Y
14.7
Industry
17.3
vs History
49
vs Industry
47
Median 3Y
1.6
Median 5Y
1.5
Industry
1.5
vs History
93
vs Industry
49
Median 3Y
1.3
Median 5Y
1.3
Industry
1.1
vs History
88
vs Industry
48
Median 3Y
4.9
Median 5Y
4.7
Industry
4.8
vs History
73
vs Industry
43
Median 3Y
8.9
Median 5Y
8
Industry
10.1
vs History
73
vs Industry
46
Median 3Y
9.9
Median 5Y
9
Industry
13.3
vs History
87
vs Industry
6
Median 3Y
10.6
Median 5Y
9.9
Industry
11.5
vs History
77
vs Industry
10
Median 3Y
8.4
Median 5Y
10.2
Industry
16.1
vs History
33
vs Industry
39
Median 3Y
1.5
Median 5Y
1.5
Industry
1.1

Multiples Across Competitors

KRBL Competitors Multiples
KRBL 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
KRBL Ltd
BSE:530813
83.1B INR 1.3 13.6 7 7.8
JP
Goyo Foods Industry Co Ltd
TSE:2230
53.2T JPY 23 895.9 540 752.8 186 542.5 318 284.3
CH
Nestle SA
SIX:NESN
190B CHF 2.1 18.4 12.5 15.5
US
Mondelez International Inc
NASDAQ:MDLZ
70.1B USD 1.9 19.9 15.5 20.3
ZA
Tiger Brands Ltd
JSE:TBS
59.4B Zac 0 0 0 0
FR
Danone SA
PAR:BN
49.4B EUR 1.8 26.9 11.6 15.6
CN
Muyuan Foods Co Ltd
SZSE:002714
271.8B CNY 1.8 12.3 12.5 12.5
US
Hershey Co
NYSE:HSY
38B USD 3.3 28 16.9 21.1
ZA
Avi Ltd
JSE:AVI
36.4B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.4B CHF 4.7 41 23.9 32.6
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
221.7B CNY 7.9 32.4 29.5 29.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
KRBL Ltd
BSE:530813
Average EV/EBITDA: 20 741.3
7
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.5
1%
12.5
US
Mondelez International Inc
NASDAQ:MDLZ
15.5
-2%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
FR
Danone SA
PAR:BN
11.6
5%
2.3
CN
Muyuan Foods Co Ltd
SZSE:002714
12.5
31%
0.4
US
Hershey Co
NYSE:HSY
16.9
-4%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
23.9
8%
3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.5
16%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
KRBL Ltd
BSE:530813
Average EV/EBIT: 35 382.1
7.8
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15.5
0%
N/A
US
Mondelez International Inc
NASDAQ:MDLZ
20.3
-3%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
FR
Danone SA
PAR:BN
15.6
6%
2.6
CN
Muyuan Foods Co Ltd
SZSE:002714
12.5
20%
0.6
US
Hershey Co
NYSE:HSY
21.1
-6%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
32.6
8%
4.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.5
11%
2.7