E

EMS Ltd
NSE:EMSLIMITED

Watchlist Manager
EMS Ltd
NSE:EMSLIMITED
Watchlist
Price: 408.7 INR -0.46%
Market Cap: 22.7B INR

Relative Value

The Relative Value of one EMSLIMITED stock under the Base Case scenario is hidden INR. Compared to the current market price of 408.7 INR, EMS 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.

EMSLIMITED Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
62
vs Industry
38
Median 3Y
3.1
Median 5Y
3.1
Industry
4.4
Forward
17.4
vs History
62
vs Industry
46
Median 3Y
16.5
Median 5Y
16.5
Industry
34.4
Forward
8
vs History
31
vs Industry
Median 3Y
-38.7
Median 5Y
-38.7
Industry
19.6
vs History
31
vs Industry
Median 3Y
-35
Median 5Y
-35
Industry
32.1
vs History
86
vs Industry
26
Median 3Y
3.5
Median 5Y
3.5
Industry
4.1
vs History
62
vs Industry
38
Median 3Y
3
Median 5Y
3
Industry
4.5
Forward
16.8
vs History
62
vs Industry
42
Median 3Y
9.4
Median 5Y
9.4
Industry
14
vs History
72
vs Industry
42
Median 3Y
12.9
Median 5Y
12.9
Industry
19.3
vs History
62
vs Industry
48
Median 3Y
12.1
Median 5Y
12.1
Industry
26.5
Forward
56.5
vs History
31
vs Industry
Median 3Y
-38.3
Median 5Y
-38.3
Industry
20.9
vs History
31
vs Industry
Median 3Y
-29.9
Median 5Y
-29.9
Industry
26.7
vs History
89
vs Industry
19
Median 3Y
3.4
Median 5Y
3.4
Industry
2.7

Multiples Across Competitors

EMSLIMITED Competitors Multiples
EMS 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
EMS Ltd
NSE:EMSLIMITED
22.7B INR 2.3 12.3 8.6 8.9
US
RTX Corp
LSE:0R2N
231.1B USD 2.7 35.1 20.3 30.6
US
Raytheon Technologies Corp
NYSE:RTX
234.3B USD 2.7 35.5 20.6 31
NL
Airbus SE
PAR:AIR
153.1B EUR 2.1 30.2 17.9 27.2
US
Boeing Co
NYSE:BA
151B USD 1.9 -14.8 -26.6 -20.5
FR
Safran SA
PAR:SAF
123.2B EUR 4.2 28.5 20.7 27
UK
Rolls-Royce Holdings PLC
LSE:RR
93.5B GBP 4.8 16.2 22 28.1
US
Lockheed Martin Corp
NYSE:LMT
107.6B USD 1.5 25.6 15.9 20.2
US
General Dynamics Corp
NYSE:GD
92.4B USD 1.8 21.9 15.9 18.7
DE
Rheinmetall AG
XETRA:RHM
73.6B EUR 6.7 87.7 38 50.3
US
Northrop Grumman Corp
NYSE:NOC
79.3B USD 1.9 19.7 16.6 22.6
P/E Multiple
Earnings Growth PEG
IN
E
EMS Ltd
NSE:EMSLIMITED
Average P/E: 31.3
12.3
N/A N/A
US
RTX Corp
LSE:0R2N
35.1
29%
1.2
US
Raytheon Technologies Corp
NYSE:RTX
35.5
29%
1.2
NL
Airbus SE
PAR:AIR
30.2
22%
1.4
US
Boeing Co
NYSE:BA
Negative Multiple: -14.8 N/A N/A
FR
Safran SA
PAR:SAF
28.5
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
16.2
8%
2
US
Lockheed Martin Corp
NYSE:LMT
25.6
11%
2.3
US
General Dynamics Corp
NYSE:GD
21.9
11%
2
DE
Rheinmetall AG
XETRA:RHM
87.7
60%
1.5
US
Northrop Grumman Corp
NYSE:NOC
19.7
3%
6.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
E
EMS Ltd
NSE:EMSLIMITED
Average EV/EBITDA: 19.7
8.6
N/A N/A
US
RTX Corp
LSE:0R2N
20.3
18%
1.1
US
Raytheon Technologies Corp
NYSE:RTX
20.6
18%
1.1
NL
Airbus SE
PAR:AIR
17.9
20%
0.9
US
Boeing Co
NYSE:BA
Negative Multiple: -26.6 N/A N/A
FR
Safran SA
PAR:SAF
20.7
16%
1.3
UK
Rolls-Royce Holdings PLC
LSE:RR
22
17%
1.3
US
Lockheed Martin Corp
NYSE:LMT
15.9
10%
1.6
US
General Dynamics Corp
NYSE:GD
15.9
10%
1.6
DE
Rheinmetall AG
XETRA:RHM
38
42%
0.9
US
Northrop Grumman Corp
NYSE:NOC
16.6
6%
2.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
E
EMS Ltd
NSE:EMSLIMITED
Average EV/EBIT: 26.5
8.9
N/A N/A
US
RTX Corp
LSE:0R2N
30.6
31%
1
US
Raytheon Technologies Corp
NYSE:RTX
31
31%
1
NL
Airbus SE
PAR:AIR
27.2
27%
1
US
Boeing Co
NYSE:BA
Negative Multiple: -20.5 N/A N/A
FR
Safran SA
PAR:SAF
27
19%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
28.1
21%
1.3
US
Lockheed Martin Corp
NYSE:LMT
20.2
12%
1.7
US
General Dynamics Corp
NYSE:GD
18.7
11%
1.7
DE
Rheinmetall AG
XETRA:RHM
50.3
45%
1.1
US
Northrop Grumman Corp
NYSE:NOC
22.6
7%
3.2