Kilitch Drugs (India) Ltd banner
K

Kilitch Drugs (India) Ltd
NSE:KILITCH

Watchlist Manager
Kilitch Drugs (India) Ltd
NSE:KILITCH
Watchlist
Price: 324.3 INR 3.33% Market Closed
Market Cap: ₹5.7B

Relative Value

The Relative Value of one KILITCH stock under the Base Case scenario is 383.33 INR. Compared to the current market price of 324.3 INR, Kilitch Drugs (India) Ltd is Undervalued 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.

KILITCH Relative Value
Base Case
383.33 INR
Undervaluation 15%
Relative Value
Price
K
Worst Case
Base Case
Best Case

Multiples Across Competitors

KILITCH Competitors Multiples
Kilitch Drugs (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
Kilitch Drugs (India) Ltd
NSE:KILITCH
5.7B INR 2.7 21.4 19.2 21.7
US
Eli Lilly and Co
NYSE:LLY
993.3B USD 15.2 47.9 32.3 34.4
US
Johnson & Johnson
NYSE:JNJ
594.4B USD 6.3 22.1 15.3 18.8
CH
Roche Holding AG
SIX:ROG
298.4B CHF 4.9 31.7 13.3 15.6
UK
AstraZeneca PLC
LSE:AZN
237.8B GBP 5.5 31.8 17.5 24.6
CH
Novartis AG
SIX:NOVN
248.3B CHF 5.7 22.8 14 18.1
US
Merck & Co Inc
NYSE:MRK
310B USD 4.8 16.9 10.6 12.4
IE
Endo International PLC
LSE:0Y5F
218B USD 94 -74.6 333.1 835.4
DK
Novo Nordisk A/S
CSE:NOVO B
1.1T DKK 3.5 10.7 7.9 9.3
US
Pfizer Inc
NYSE:PFE
155.2B USD 2.5 19.9 7.4 9.9
US
Bristol-Myers Squibb Co
NYSE:BMY
124.4B USD 2.6 17.6 7.4 9.1
P/E Multiple
Earnings Growth PEG
IN
K
Kilitch Drugs (India) Ltd
NSE:KILITCH
Average P/E: 24.3
21.4
7%
3.1
US
Eli Lilly and Co
NYSE:LLY
47.9
28%
1.7
US
Johnson & Johnson
NYSE:JNJ
22.1
7%
3.2
CH
Roche Holding AG
SIX:ROG
31.7
29%
1.1
UK
AstraZeneca PLC
LSE:AZN
31.8
26%
1.2
CH
Novartis AG
SIX:NOVN
22.8
15%
1.5
US
Merck & Co Inc
NYSE:MRK
16.9
14%
1.2
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -74.6 N/A N/A
DK
Novo Nordisk A/S
CSE:NOVO B
10.7
7%
1.5
US
Pfizer Inc
NYSE:PFE
19.9
26%
0.8
US
Bristol-Myers Squibb Co
NYSE:BMY
17.6
17%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
K
Kilitch Drugs (India) Ltd
NSE:KILITCH
Average EV/EBITDA: 43.5
19.2
18%
1.1
US
Eli Lilly and Co
NYSE:LLY
32.3
18%
1.8
US
Johnson & Johnson
NYSE:JNJ
15.3
2%
7.7
CH
Roche Holding AG
SIX:ROG
13.3
5%
2.7
UK
AstraZeneca PLC
LSE:AZN
17.5
11%
1.6
CH
Novartis AG
SIX:NOVN
14
9%
1.6
US
Merck & Co Inc
NYSE:MRK
10.6
7%
1.5
IE
E
Endo International PLC
LSE:0Y5F
333.1
N/A N/A
DK
Novo Nordisk A/S
CSE:NOVO B
7.9
7%
1.1
US
Pfizer Inc
NYSE:PFE
7.4
-4%
N/A
US
Bristol-Myers Squibb Co
NYSE:BMY
7.4
-12%
N/A