Borosil Renewables Ltd
NSE:BORORENEW

Watchlist Manager
Borosil Renewables Ltd Logo
Borosil Renewables Ltd
NSE:BORORENEW
Watchlist
Price: 542.65 INR 1.9% Market Closed
Market Cap: 71.9B INR

Relative Value

The Relative Value of one BORORENEW stock under the Base Case scenario is 463.68 INR. Compared to the current market price of 542.65 INR, Borosil Renewables Ltd is Overvalued by 15%.

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.

BORORENEW Relative Value
Base Case
463.68 INR
Overvaluation 15%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
57
vs Industry
32
Median 3Y
5.3
Median 5Y
5.3
Industry
2.8
Forward
6.6
vs History
vs Industry
0
Median 3Y
51.8
Median 5Y
45.5
Industry
23.6
Forward
98.1
vs History
1
vs Industry
1
Median 3Y
96.4
Median 5Y
46.6
Industry
16.3
vs History
vs Industry
7
Median 3Y
-44.6
Median 5Y
-25
Industry
23.7
vs History
31
vs Industry
9
Median 3Y
7.7
Median 5Y
7.5
Industry
2
vs History
57
vs Industry
30
Median 3Y
5.5
Median 5Y
5.5
Industry
2.8
Forward
6.9
vs History
68
vs Industry
53
Median 3Y
12.1
Median 5Y
9.9
Industry
9.4
vs History
1
vs Industry
2
Median 3Y
67.8
Median 5Y
40.7
Industry
14.1
Forward
42.4
vs History
vs Industry
1
Median 3Y
38.8
Median 5Y
38
Industry
19.1
Forward
79.4
vs History
1
vs Industry
1
Median 3Y
99.7
Median 5Y
47.2
Industry
15.4
vs History
vs Industry
Median 3Y
-30.6
Median 5Y
-19.1
Industry
21.1
vs History
53
vs Industry
22
Median 3Y
4.9
Median 5Y
5.2
Industry
1.9

Multiples Across Competitors

BORORENEW Competitors Multiples
Borosil Renewables Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IN
Borosil Renewables Ltd
NSE:BORORENEW
70.8B INR 5.1 -72.6 288.5 -62.5
NL
ASML Holding NV
AEX:ASML
259.9B EUR 9.3 34.6 25.3 27.8
US
Brooks Automation Inc
LSE:0HQ1
252.1B USD 371.2 -1 490.2 8 761.6 -4 318.8
US
Applied Materials Inc
NASDAQ:AMAT
135.3B USD 4.9 21.4 15.7 16.5
US
Lam Research Corp
NASDAQ:LRCX
104.4B USD 6.1 22.5 18.1 19.4
US
KLA Corp
NASDAQ:KLAC
98.7B USD 8.6 26.9 19.3 20.9
JP
Tokyo Electron Ltd
TSE:8035
10.5T JPY 4.5 19.9 14.2 15.5
JP
Advantest Corp
TSE:6857
5.3T JPY 6.9 33.2 20 22.3
CN
NAURA Technology Group Co Ltd
SZSE:002371
233B CNY 7.2 38.4 32 32
NL
ASM International NV
AEX:ASM
23.6B EUR 8.1 34.7 22.7 28.3
JP
Disco Corp
TSE:6146
3.6T JPY 9.1 28.9 18.7 20.1
P/E Multiple
Earnings Growth PEG
IN
Borosil Renewables Ltd
NSE:BORORENEW
Average P/E: 28.9
Negative Multiple: -72.6
N/A N/A
NL
ASML Holding NV
AEX:ASML
34.6
21%
1.6
US
B
Brooks Automation Inc
LSE:0HQ1
Negative Multiple: -1 490.2 N/A N/A
US
Applied Materials Inc
NASDAQ:AMAT
21.4
8%
2.7
US
Lam Research Corp
NASDAQ:LRCX
22.5
16%
1.4
US
KLA Corp
NASDAQ:KLAC
26.9
22%
1.2
JP
Tokyo Electron Ltd
TSE:8035
19.9
23%
0.9
JP
Advantest Corp
TSE:6857
33.2
N/A N/A
CN
NAURA Technology Group Co Ltd
SZSE:002371
38.4
29%
1.3
NL
ASM International NV
AEX:ASM
34.7
22%
1.6
JP
Disco Corp
TSE:6146
28.9
8%
3.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Borosil Renewables Ltd
NSE:BORORENEW
Average EV/EBITDA: 839.7
288.5
N/A N/A
NL
ASML Holding NV
AEX:ASML
25.3
19%
1.3
US
B
Brooks Automation Inc
LSE:0HQ1
8 761.6
78%
112.3
US
Applied Materials Inc
NASDAQ:AMAT
15.7
9%
1.7
US
Lam Research Corp
NASDAQ:LRCX
18.1
16%
1.1
US
KLA Corp
NASDAQ:KLAC
19.3
14%
1.4
JP
Tokyo Electron Ltd
TSE:8035
14.2
23%
0.6
JP
Advantest Corp
TSE:6857
20
N/A N/A
CN
NAURA Technology Group Co Ltd
SZSE:002371
32
32%
1
NL
ASM International NV
AEX:ASM
22.7
21%
1.1
JP
Disco Corp
TSE:6146
18.7
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Borosil Renewables Ltd
NSE:BORORENEW
Average EV/EBIT: 22.5
Negative Multiple: -62.5
N/A N/A
NL
ASML Holding NV
AEX:ASML
27.8
18%
1.5
US
B
Brooks Automation Inc
LSE:0HQ1
Negative Multiple: -4 318.8 N/A N/A
US
Applied Materials Inc
NASDAQ:AMAT
16.5
9%
1.8
US
Lam Research Corp
NASDAQ:LRCX
19.4
16%
1.2
US
KLA Corp
NASDAQ:KLAC
20.9
15%
1.4
JP
Tokyo Electron Ltd
TSE:8035
15.5
N/A N/A
JP
Advantest Corp
TSE:6857
22.3
N/A N/A
CN
NAURA Technology Group Co Ltd
SZSE:002371
32
27%
1.2
NL
ASM International NV
AEX:ASM
28.3
20%
1.4
JP
Disco Corp
TSE:6146
20.1
N/A N/A