S

Sersol Bhd
KLSE:SERSOL

Watchlist Manager
Sersol Bhd
KLSE:SERSOL
Watchlist
Price: 0.03 MYR 20%
Market Cap: 21.9m MYR

Relative Value

The Relative Value of one SERSOL stock under the Base Case scenario is 0.05 MYR. Compared to the current market price of 0.03 MYR, Sersol Bhd is Undervalued by 39%.

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.

SERSOL Relative Value
Base Case
0.05 MYR
Undervaluation 39%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
98
Median 3Y
4.6
Median 5Y
4.6
Industry
1.5
vs History
vs Industry
70
Median 3Y
-4.5
Median 5Y
-4.5
Industry
20.8
vs History
vs Industry
Median 3Y
-7.3
Median 5Y
-7.3
Industry
13.5
vs History
vs Industry
Median 3Y
-8.1
Median 5Y
-6.4
Industry
22
vs History
0
vs Industry
95
Median 3Y
2.8
Median 5Y
3.2
Industry
1.7
vs History
0
vs Industry
13
Median 3Y
4.4
Median 5Y
4.4
Industry
1.7
vs History
0
vs Industry
13
Median 3Y
16.9
Median 5Y
17
Industry
7.2
vs History
vs Industry
76
Median 3Y
-4.8
Median 5Y
-4.8
Industry
12.9
vs History
vs Industry
72
Median 3Y
-4.8
Median 5Y
-4.8
Industry
17.4
vs History
vs Industry
75
Median 3Y
-6.9
Median 5Y
-6.9
Industry
14.9
vs History
vs Industry
52
Median 3Y
-7.8
Median 5Y
-6.1
Industry
21.2
vs History
0
vs Industry
13
Median 3Y
3.1
Median 5Y
3.5
Industry
1.3

Multiples Across Competitors

SERSOL Competitors Multiples
Sersol Bhd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
Sersol Bhd
KLSE:SERSOL
21.9m MYR 1.7 -6.4 -15 -8.1
US
Sherwin-Williams Co
NYSE:SHW
81.3B USD 3.5 31.6 21.3 25
US
Ecolab Inc
NYSE:ECL
74.4B USD 4.7 37.5 21.4 28.7
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
9.1T JPY 3.5 18.3 8.7 11.9
CH
Givaudan SA
SIX:GIVN
29B CHF 3.9 26.5 18.1 22.8
CN
Wanhua Chemical Group Co Ltd
SSE:600309
240B CNY 1.3 21.6 21.3 21.3
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.7T INR 7.7 68.2 42.1 51.8
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
US
PPG Industries Inc
NYSE:PPG
23.4B USD 1.7 23.5 10.7 13.2
CH
Sika AG
F:SIKA
19.9B EUR 1.3 12 8.7 11
CH
DSM-Firmenich AG
AEX:DSFIR
18.2B EUR 1.4 73 10.8 36.7
P/E Multiple
Earnings Growth PEG
MY
S
Sersol Bhd
KLSE:SERSOL
Average P/E: 36.7
Negative Multiple: -6.4
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
31.6
9%
3.5
US
Ecolab Inc
NYSE:ECL
37.5
9%
4.2
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
18.3
8%
2.3
CH
Givaudan SA
SIX:GIVN
26.5
6%
4.4
CN
Wanhua Chemical Group Co Ltd
SSE:600309
21.6
12%
1.8
IN
Asian Paints Ltd
NSE:ASIANPAINT
68.2
15%
4.5
DK
Novozymes A/S
CSE:NZYM B
54.8
N/A N/A
US
PPG Industries Inc
NYSE:PPG
23.5
22%
1.1
CH
Sika AG
F:SIKA
12
6%
2
CH
D
DSM-Firmenich AG
AEX:DSFIR
73
68%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
S
Sersol Bhd
KLSE:SERSOL
Average EV/EBITDA: 19.2
Negative Multiple: -15
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
21.3
7%
3
US
Ecolab Inc
NYSE:ECL
21.4
9%
2.4
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
8.7
4%
2.2
CH
Givaudan SA
SIX:GIVN
18.1
5%
3.6
CN
Wanhua Chemical Group Co Ltd
SSE:600309
21.3
33%
0.6
IN
Asian Paints Ltd
NSE:ASIANPAINT
42.1
11%
3.8
DK
Novozymes A/S
CSE:NZYM B
28.9
N/A N/A
US
PPG Industries Inc
NYSE:PPG
10.7
4%
2.7
CH
Sika AG
F:SIKA
8.7
4%
2.2
CH
D
DSM-Firmenich AG
AEX:DSFIR
10.8
7%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
S
Sersol Bhd
KLSE:SERSOL
Average EV/EBIT: 26
Negative Multiple: -8.1
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
25
8%
3.1
US
Ecolab Inc
NYSE:ECL
28.7
12%
2.4
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
11.9
N/A N/A
CH
Givaudan SA
SIX:GIVN
22.8
5%
4.6
CN
Wanhua Chemical Group Co Ltd
SSE:600309
21.3
8%
2.7
IN
Asian Paints Ltd
NSE:ASIANPAINT
51.8
11%
4.7
DK
Novozymes A/S
CSE:NZYM B
37.9
N/A N/A
US
PPG Industries Inc
NYSE:PPG
13.2
5%
2.6
CH
Sika AG
F:SIKA
11
5%
2.2
CH
D
DSM-Firmenich AG
AEX:DSFIR
36.7
36%
1