A

Aether Industries Ltd
NSE:AETHER

Watchlist Manager
Aether Industries Ltd
NSE:AETHER
Watchlist
Price: 846.65 INR 1.15% Market Closed
Market Cap: 112.3B INR

Relative Value

The Relative Value of one AETHER stock under the Base Case scenario is hidden INR. Compared to the current market price of 846.65 INR, Aether Industries Ltd is hidden .

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.

AETHER Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
79
vs Industry
9
Median 3Y
17.3
Median 5Y
16.1
Industry
2.7
Forward
9.9
vs History
84
vs Industry
3
Median 3Y
96.4
Median 5Y
89.9
Industry
21.5
Forward
51.4
vs History
43
vs Industry
3
Median 3Y
68.5
Median 5Y
-40.4
Industry
16.7
vs History
vs Industry
Median 3Y
-28.9
Median 5Y
-31
Industry
23
vs History
81
vs Industry
14
Median 3Y
5.6
Median 5Y
5.6
Industry
2.3
vs History
79
vs Industry
9
Median 3Y
16.6
Median 5Y
15.6
Industry
2.9
Forward
9.9
vs History
79
vs Industry
5
Median 3Y
37.8
Median 5Y
35.2
Industry
5.6
vs History
88
vs Industry
5
Median 3Y
62.1
Median 5Y
60
Industry
13.2
Forward
32.3
vs History
81
vs Industry
4
Median 3Y
79.6
Median 5Y
71.4
Industry
16.6
Forward
39.7
vs History
43
vs Industry
3
Median 3Y
68.3
Median 5Y
-38.6
Industry
15.8
vs History
vs Industry
Median 3Y
-27.7
Median 5Y
-28.1
Industry
19
vs History
90
vs Industry
15
Median 3Y
6
Median 5Y
6
Industry
2

Multiples Across Competitors

AETHER Competitors Multiples
Aether Industries 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
Aether Industries Ltd
NSE:AETHER
112.3B INR 11.3 57.7 35.7 43.3
US
Eli Lilly and Co
NYSE:LLY
1T USD 17.2 55.4 37.1 39.8
UK
Dechra Pharmaceuticals PLC
LSE:DPH
440.4B GBP 578.3 -15 783.5 3 846.3 17 702.3
US
Johnson & Johnson
NYSE:JNJ
499.6B USD 5.4 19.9 16.3 21.1
CH
Roche Holding AG
SIX:ROG
262.5B CHF 4.3 27.8 11.9 13.9
UK
AstraZeneca PLC
LSE:AZN
212B GBP 4.9 30.5 108.5 158.8
CH
Novartis AG
SIX:NOVN
211.3B CHF 4.8 18.6 11.8 15.2
US
Merck & Co Inc
NYSE:MRK
265.6B USD 4.1 14 9.9 11.7
DK
Novo Nordisk A/S
CSE:NOVO B
1.5T DKK 4.7 14.2 9.9 11.5
IE
Endo International PLC
LSE:0Y5F
212.8B USD 91.8 -72.8 337 845
US
Pfizer Inc
NYSE:PFE
142.7B USD 2.3 14.5 7.4 10.1
P/E Multiple
Earnings Growth PEG
IN
A
Aether Industries Ltd
NSE:AETHER
Average P/E: 28.1
57.7
33%
1.7
US
Eli Lilly and Co
NYSE:LLY
55.4
54%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
19.9
29%
0.7
CH
Roche Holding AG
SIX:ROG
27.8
29%
1
UK
AstraZeneca PLC
LSE:AZN
30.5
37%
0.8
CH
Novartis AG
SIX:NOVN
18.6
17%
1.1
US
Merck & Co Inc
NYSE:MRK
14
15%
0.9
DK
Novo Nordisk A/S
CSE:NOVO B
14.2
3%
4.7
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -72.8 N/A N/A
US
Pfizer Inc
NYSE:PFE
14.5
27%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
A
Aether Industries Ltd
NSE:AETHER
Average EV/EBITDA: 402.9
35.7
34%
1.1
US
Eli Lilly and Co
NYSE:LLY
37.1
34%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
16.3
9%
1.8
CH
Roche Holding AG
SIX:ROG
11.9
5%
2.4
UK
AstraZeneca PLC
LSE:AZN
108.5
10%
10.9
CH
Novartis AG
SIX:NOVN
11.8
6%
2
US
Merck & Co Inc
NYSE:MRK
9.9
6%
1.6
DK
Novo Nordisk A/S
CSE:NOVO B
9.9
1%
9.9
IE
E
Endo International PLC
LSE:0Y5F
337
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.4
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
A
Aether Industries Ltd
NSE:AETHER
Average EV/EBIT: 1 715.7
43.3
35%
1.2
US
Eli Lilly and Co
NYSE:LLY
39.8
36%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
21.1
15%
1.4
CH
Roche Holding AG
SIX:ROG
13.9
6%
2.3
UK
AstraZeneca PLC
LSE:AZN
158.8
23%
6.9
CH
Novartis AG
SIX:NOVN
15.2
12%
1.3
US
Merck & Co Inc
NYSE:MRK
11.7
8%
1.5
DK
Novo Nordisk A/S
CSE:NOVO B
11.5
0%
N/A
IE
E
Endo International PLC
LSE:0Y5F
845
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.1
7%
1.4