POLYMAC Relative Valuation - Polymac Thermoformers Ltd

Watchlist Manager

Watchlist

Price: 11.65 INR Market Closed

Market Cap: ₹86.4m

P	Polymac Thermoformers Ltd BSE:537573	IN

Relative Value

537573 price has not been updated for more than 3 years. This may indicate that the stock has been delisted.

537573 doesn't have a meaningful market cap.

The Relative Value of one POLYMAC stock under the Base Case scenario is 9.56 INR. Compared to the current market price of 11.65 INR, Polymac Thermoformers Ltd is Overvalued by 18%.

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?

POLYMAC Relative Value

Base Case

Overvaluation 18%

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	P	Polymac Thermoformers Ltd BSE:537573	86.4m INR	1	195.1	-74	-30.3
US	B	Ball Corp NYSE:BALL	15.7B USD	1.2	17.2	10.7	15.5
US		Crown Holdings Inc NYSE:CCK	11.5B USD	0.9	15.5	7.6	9.7
CA	C	CCL Industries Inc TSX:CCL.B	15B CAD	2	19	9.7	13.6
US		Aptargroup Inc NYSE:ATR	8B USD	2.1	20.3	11.1	17.3
US		Berry Global Group Inc NYSE:BERY	7.8B USD	0.7	16.6	7.2	12.4
US	S	Silgan Holdings Inc NYSE:SLGN	4.1B USD	0.6	14.2	6.9	10.2
CN		Jiamei Food Packaging Chuzhou Co Ltd SZSE:002969	27.4B CNY	8.7	184.6	106.6	106.6
ZA	N	Nampak Ltd JSE:NPK	3.7B ZAR	0.3	1.1	3.5	4.1
JP		Toyo Seikan Group Holdings Ltd TSE:5901	545.4B JPY	0.6	12	5.5	12.3
ES		Vidrala SA MAD:VID	2.6B EUR	1.8	12.7	6.4	9.3

				Revenue Growth	P/S to Growth
IN	P	Polymac Thermoformers Ltd BSE:537573	Average P/S: 1.8 1	N/A	N/A
US	B	Ball Corp NYSE:BALL	1.2	5%	0.2
US		Crown Holdings Inc NYSE:CCK	0.9	4%	0.2
CA	C	CCL Industries Inc TSX:CCL.B	2	N/A	N/A
US		Aptargroup Inc NYSE:ATR	2.1	5%	0.4
US		Berry Global Group Inc NYSE:BERY	0.7	-3%	N/A
US	S	Silgan Holdings Inc NYSE:SLGN	0.6	3%	0.2
CN		Jiamei Food Packaging Chuzhou Co Ltd SZSE:002969	8.7	N/A	N/A
ZA	N	Nampak Ltd JSE:NPK	0.3	7%	0
JP		Toyo Seikan Group Holdings Ltd TSE:5901	0.6	N/A	N/A
ES		Vidrala SA MAD:VID	1.8	4%	0.5

				Earnings Growth	PEG
IN	P	Polymac Thermoformers Ltd BSE:537573	Average P/E: 46.2 195.1	N/A	N/A
US	B	Ball Corp NYSE:BALL	17.2	14%	1.2
US		Crown Holdings Inc NYSE:CCK	15.5	15%	1
CA	C	CCL Industries Inc TSX:CCL.B	19	N/A	N/A
US		Aptargroup Inc NYSE:ATR	20.3	5%	4.1
US		Berry Global Group Inc NYSE:BERY	16.6	20%	0.8
US	S	Silgan Holdings Inc NYSE:SLGN	14.2	17%	0.8
CN		Jiamei Food Packaging Chuzhou Co Ltd SZSE:002969	184.6	N/A	N/A
ZA	N	Nampak Ltd JSE:NPK	1.1	-33%	N/A
JP		Toyo Seikan Group Holdings Ltd TSE:5901	12	N/A	N/A
ES		Vidrala SA MAD:VID	12.7	9%	1.4

				EBITDA Growth	EV/EBITDA to Growth
IN	P	Polymac Thermoformers Ltd BSE:537573	Average EV/EBITDA: 17.5 Negative Multiple: -74	N/A	N/A
US	B	Ball Corp NYSE:BALL	10.7	7%	1.5
US		Crown Holdings Inc NYSE:CCK	7.6	2%	3.8
CA	C	CCL Industries Inc TSX:CCL.B	9.7	N/A	N/A
US		Aptargroup Inc NYSE:ATR	11.1	6%	1.8
US		Berry Global Group Inc NYSE:BERY	7.2	0%	N/A
US	S	Silgan Holdings Inc NYSE:SLGN	6.9	4%	1.7
CN		Jiamei Food Packaging Chuzhou Co Ltd SZSE:002969	106.6	N/A	N/A
ZA	N	Nampak Ltd JSE:NPK	3.5	1%	3.5
JP		Toyo Seikan Group Holdings Ltd TSE:5901	5.5	N/A	N/A
ES		Vidrala SA MAD:VID	6.4	5%	1.3

				EBIT Growth	EV/EBIT to Growth
IN	P	Polymac Thermoformers Ltd BSE:537573	Average EV/EBIT: 21.1 Negative Multiple: -30.3	N/A	N/A
US	B	Ball Corp NYSE:BALL	15.5	10%	1.5
US		Crown Holdings Inc NYSE:CCK	9.7	5%	1.9
CA	C	CCL Industries Inc TSX:CCL.B	13.6	N/A	N/A
US		Aptargroup Inc NYSE:ATR	17.3	7%	2.5
US		Berry Global Group Inc NYSE:BERY	12.4	3%	4.1
US	S	Silgan Holdings Inc NYSE:SLGN	10.2	6%	1.7
CN		Jiamei Food Packaging Chuzhou Co Ltd SZSE:002969	106.6	N/A	N/A
ZA	N	Nampak Ltd JSE:NPK	4.1	0%	N/A
JP		Toyo Seikan Group Holdings Ltd TSE:5901	12.3	N/A	N/A
ES		Vidrala SA MAD:VID	9.3	6%	1.6

Polymac Thermoformers Ltd
BSE:537573

Relative Value

Valuation Multiples

Multiples Across Competitors

POLYMAC Competitors Multiples
Polymac Thermoformers Ltd Competitors

See Also

Company

Help

Tools

Stocks

Polymac Thermoformers Ltd BSE:537573

Relative Value

Valuation Multiples

Multiples Across Competitors

POLYMAC Competitors Multiples Polymac Thermoformers Ltd Competitors

See Also

Company

Help

Tools

Stocks

Polymac Thermoformers Ltd
BSE:537573

POLYMAC Competitors Multiples
Polymac Thermoformers Ltd Competitors