B

Bhartiya International Ltd
NSE:BIL

Watchlist Manager
Bhartiya International Ltd
NSE:BIL
Watchlist
Price: 678.65 INR 3.27% Market Closed
Market Cap: 9.1B INR

Relative Value

The Relative Value of one BIL stock under the Base Case scenario is hidden INR. Compared to the current market price of 678.65 INR, Bhartiya International 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.

BIL Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
22
vs Industry
55
Median 3Y
0.6
Median 5Y
0.5
Industry
1
vs History
31
vs Industry
0
Median 3Y
31.5
Median 5Y
7.6
Industry
17.9
vs History
23
vs Industry
37
Median 3Y
12.2
Median 5Y
9.1
Industry
10.1
vs History
20
vs Industry
25
Median 3Y
21.8
Median 5Y
13.3
Industry
18
vs History
22
vs Industry
37
Median 3Y
1.3
Median 5Y
0.9
Industry
1.3
vs History
68
vs Industry
60
Median 3Y
0.7
Median 5Y
0.8
Industry
1.2
vs History
71
vs Industry
67
Median 3Y
1.9
Median 5Y
2.1
Industry
3.9
vs History
66
vs Industry
43
Median 3Y
6.9
Median 5Y
9.8
Industry
9.9
vs History
66
vs Industry
40
Median 3Y
10.1
Median 5Y
13.2
Industry
13.3
vs History
47
vs Industry
40
Median 3Y
14.6
Median 5Y
13.8
Industry
11.4
vs History
42
vs Industry
37
Median 3Y
10.9
Median 5Y
14.2
Industry
15
vs History
26
vs Industry
59
Median 3Y
0.7
Median 5Y
0.8
Industry
1

Multiples Across Competitors

BIL Competitors Multiples
Bhartiya International 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
Bhartiya International Ltd
NSE:BIL
9.1B INR 0.8 31.5 7.7 10.2
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
300.3B EUR 3.6 27.3 12.4 17.9
FR
Hermes International SCA
PAR:RMS
231.2B EUR 14.7 51.6 30.1 34.4
KR
SBW
KRX:102280
235.5T KRW 2 563.1 -117 637.1 -79 390.5 -58 109.2
FR
EssilorLuxottica SA
PAR:EL
125B EUR 4.6 52.5 19.8 37.6
FR
Christian Dior SE
PAR:CDI
102.3B EUR 1.2 22.5 4.7 6.9
CH
Compagnie Financiere Richemont SA
SIX:CFR
95.3B CHF 4.7 24.9 21.2 21.2
FR
Kering SA
PAR:KER
35.7B EUR 2.3 48.9 12.3 27.5
IN
Titan Company Ltd
NSE:TITAN
3.7T INR 5.5 90.5 55.2 61.8
DE
Adidas AG
XETRA:ADS
28.7B EUR 1.2 23.6 10 16
CN
ANTA Sports Products Ltd
HKEX:2020
230.3B HKD 2.7 13.8 11.2 11.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
B
Bhartiya International Ltd
NSE:BIL
Average EV/EBITDA: 18.5
7.7
N/A N/A
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
12.4
0%
N/A
FR
Hermes International SCA
PAR:RMS
30.1
7%
4.3
KR
SBW
KRX:102280
Negative Multiple: -79 390.5 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
19.8
10%
2
FR
Christian Dior SE
PAR:CDI
4.7
N/A N/A
CH
Compagnie Financiere Richemont SA
SIX:CFR
21.2
8%
2.7
FR
Kering SA
PAR:KER
12.3
-1%
N/A
IN
Titan Company Ltd
NSE:TITAN
55.2
25%
2.2
DE
Adidas AG
XETRA:ADS
10
21%
0.5
CN
ANTA Sports Products Ltd
HKEX:2020
11.2
8%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
B
Bhartiya International Ltd
NSE:BIL
Average EV/EBIT: 24.5
10.2
N/A N/A
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
17.9
4%
4.5
FR
Hermes International SCA
PAR:RMS
34.4
7%
4.9
KR
SBW
KRX:102280
Negative Multiple: -58 109.2 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
37.6
18%
2.1
FR
Christian Dior SE
PAR:CDI
6.9
N/A N/A
CH
Compagnie Financiere Richemont SA
SIX:CFR
21.2
10%
2.1
FR
Kering SA
PAR:KER
27.5
1%
27.5
IN
Titan Company Ltd
NSE:TITAN
61.8
26%
2.4
DE
Adidas AG
XETRA:ADS
16
35%
0.5
CN
ANTA Sports Products Ltd
HKEX:2020
11.2
11%
1