B

Bhartiya International Ltd
NSE:BIL

Watchlist Manager
Bhartiya International Ltd
NSE:BIL
Watchlist
Price: 735.35 INR 1.28% Market Closed
Market Cap: 9.9B 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 735.35 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
20
vs Industry
55
Median 3Y
0.6
Median 5Y
0.5
Industry
1
vs History
28
vs Industry
0
Median 3Y
33.7
Median 5Y
7.6
Industry
18
vs History
22
vs Industry
37
Median 3Y
12.2
Median 5Y
9.1
Industry
10.2
vs History
19
vs Industry
25
Median 3Y
21.8
Median 5Y
13.3
Industry
18.1
vs History
15
vs Industry
37
Median 3Y
1.3
Median 5Y
0.9
Industry
1.3
vs History
63
vs Industry
60
Median 3Y
0.7
Median 5Y
0.8
Industry
1.2
vs History
68
vs Industry
67
Median 3Y
1.9
Median 5Y
2.1
Industry
3.9
vs History
65
vs Industry
43
Median 3Y
6.9
Median 5Y
9.8
Industry
9.8
vs History
65
vs Industry
40
Median 3Y
10.1
Median 5Y
13.2
Industry
13.3
vs History
41
vs Industry
40
Median 3Y
15.8
Median 5Y
13.8
Industry
11.4
vs History
41
vs Industry
37
Median 3Y
10.9
Median 5Y
14.2
Industry
15.1
vs History
17
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
9.9B INR 0.8 34.1 8.4 11.2
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
318.3B EUR 3.8 29 13.1 19
FR
Hermes International SCA
PAR:RMS
220.6B EUR 14 49.2 28.7 32.8
KR
SBW
KRX:102280
235.5T KRW 2 563.1 -117 637.1 -79 390.5 -58 109.2
FR
EssilorLuxottica SA
PAR:EL
122.4B EUR 4.5 51.4 19.4 36.8
CH
Compagnie Financiere Richemont SA
SIX:CFR
101.2B CHF 5 26.5 22.7 22.7
FR
Christian Dior SE
PAR:CDI
108.5B EUR 1.3 23.8 5 7.2
FR
Kering SA
PAR:KER
37.3B EUR 2.4 51.2 12.8 28.5
IN
Titan Company Ltd
NSE:TITAN
3.6T INR 5.3 87.3 53.4 59.7
DE
Adidas AG
XETRA:ADS
29.9B EUR 1.2 24.5 10.4 16.6
CN
ANTA Sports Products Ltd
HKEX:2020
229.9B 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
8.4
N/A N/A
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
13.1
0%
N/A
FR
Hermes International SCA
PAR:RMS
28.7
7%
4.1
KR
SBW
KRX:102280
Negative Multiple: -79 390.5 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
19.4
10%
1.9
CH
Compagnie Financiere Richemont SA
SIX:CFR
22.7
8%
2.8
FR
Christian Dior SE
PAR:CDI
5
N/A N/A
FR
Kering SA
PAR:KER
12.8
-1%
N/A
IN
Titan Company Ltd
NSE:TITAN
53.4
25%
2.1
DE
Adidas AG
XETRA:ADS
10.4
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: 24.6
11.2
N/A N/A
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
19
4%
4.7
FR
Hermes International SCA
PAR:RMS
32.8
7%
4.7
KR
SBW
KRX:102280
Negative Multiple: -58 109.2 N/A N/A
FR
EssilorLuxottica SA
PAR:EL
36.8
18%
2
CH
Compagnie Financiere Richemont SA
SIX:CFR
22.7
10%
2.3
FR
Christian Dior SE
PAR:CDI
7.2
N/A N/A
FR
Kering SA
PAR:KER
28.5
1%
28.5
IN
Titan Company Ltd
NSE:TITAN
59.7
26%
2.3
DE
Adidas AG
XETRA:ADS
16.6
35%
0.5
CN
ANTA Sports Products Ltd
HKEX:2020
11.2
11%
1