H

Hardwyn India Ltd
NSE:HARDWYN

Watchlist Manager
Hardwyn India Ltd
NSE:HARDWYN
Watchlist
Price: 16.2 INR -1.34% Market Closed
Market Cap: ₹7.9B

Relative Value

The Relative Value of one HARDWYN stock under the Base Case scenario is 17.72 INR. Compared to the current market price of 16.2 INR, Hardwyn India Ltd is Undervalued by 9%.

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.

HARDWYN Relative Value
Base Case
17.72 INR
Undervaluation 9%
Relative Value
Price
H
Worst Case
Base Case
Best Case

Multiples Across Competitors

HARDWYN Competitors Multiples
Hardwyn India 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
Hardwyn India Ltd
NSE:HARDWYN
7.9B INR 4.3 57.2 36.2 39.4
JP
Mitsubishi Corp
TSE:8058
17.8T JPY 1 25.8 30.2 64.5
JP
Itochu Corp
TSE:8001
16.1T JPY 1.1 17.1 16.3 26.8
JP
Mitsui & Co Ltd
TSE:8031
14.9T JPY 1.1 16.3 22.7 38.7
JP
Marubeni Corp
TSE:8002
9.3T JPY 1.1 18.2 22.4 39.5
US
WW Grainger Inc
XMUN:GWW
47.9B EUR 3.1 33.1 21.2 23.4
US
United Rentals Inc
NYSE:URI
56.8B USD 3.5 22.8 9.8 17.4
US
W W Grainger Inc
NYSE:GWW
56.7B USD 3.2 33.2 21.3 23.4
US
Fastenal Co
NASDAQ:FAST
54.8B USD 6.7 43.6 29.8 33
US
Ferguson Enterprises Inc
NYSE:FERG
49.9B USD 1.6 26.3 17.8 20.3
JP
Sumitomo Corp
TSE:8053
7.4T JPY 1 12.2 15.5 24.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
H
Hardwyn India Ltd
NSE:HARDWYN
Average EV/EBITDA: 22.1
36.2
N/A N/A
JP
Mitsubishi Corp
TSE:8058
30.2
0%
N/A
JP
Itochu Corp
TSE:8001
16.3
5%
3.3
JP
Mitsui & Co Ltd
TSE:8031
22.7
4%
5.7
JP
Marubeni Corp
TSE:8002
22.4
0%
N/A
US
W
WW Grainger Inc
XMUN:GWW
21.2
11%
1.9
US
United Rentals Inc
NYSE:URI
9.8
11%
0.9
US
W W Grainger Inc
NYSE:GWW
21.3
11%
1.9
US
Fastenal Co
NASDAQ:FAST
29.8
10%
3
US
Ferguson Enterprises Inc
NYSE:FERG
17.8
8%
2.2
JP
Sumitomo Corp
TSE:8053
15.5
8%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
H
Hardwyn India Ltd
NSE:HARDWYN
Average EV/EBIT: 31.9
39.4
N/A N/A
JP
Mitsubishi Corp
TSE:8058
64.5
N/A N/A
JP
Itochu Corp
TSE:8001
26.8
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
38.7
N/A N/A
JP
Marubeni Corp
TSE:8002
39.5
N/A N/A
US
W
WW Grainger Inc
XMUN:GWW
23.4
11%
2.1
US
United Rentals Inc
NYSE:URI
17.4
13%
1.3
US
W W Grainger Inc
NYSE:GWW
23.4
11%
2.1
US
Fastenal Co
NASDAQ:FAST
33
10%
3.3
US
Ferguson Enterprises Inc
NYSE:FERG
20.3
10%
2
JP
Sumitomo Corp
TSE:8053
24.4
N/A N/A