LAXMIMACH Relative Valuation - Lakshmi Machine Works Ltd

Watchlist Manager

Watchlist

Price: 16 419 INR -0.83%

Market Cap: 175.4B INR

Section:

Relative Value

The Relative Value of one LAXMIMACH stock under the Base Case scenario is hidden INR. Compared to the current market price of 16 419 INR, Lakshmi Machine Works 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.

What is Relative Valuation?

How is Relative Value calculated?

LAXMIMACH Relative Value

Show

Worst Case

Base Case

Best Case

Valuation Multiples

4.2

P/S

vs History	15
vs Industry	18

Median 5Y

3.6

Industry

1.7

Forward

5.7

More Details

60.8

P/E

vs History	34
vs Industry	10

Median 5Y

54.9

Industry

21.8

Forward

187.8

More Details

125.8

P/OCF

vs History	11
vs Industry	3

Median 5Y

48.4

Industry

14.9

More Details

Negative

P/FCFE

vs History
vs Industry	6

Median 5Y

Industry

21.1

More Details

6.5

P/B

vs History	19
vs Industry	8

Median 5Y

5.8

Industry

1.9

More Details

3.9

EV/S

vs History	12
vs Industry	19

Median 5Y

3.2

Industry

1.8

Forward

5.3

More Details

10.6

EV/GP

vs History	20
vs Industry	27

Median 5Y

Industry

6.4

More Details

49.1

EV/EBITDA

vs History	33
vs Industry	9

Median 5Y

39.6

Industry

12.5

Forward

136.6

More Details

68.9

EV/EBIT

vs History	26
vs Industry	7

Median 5Y

46.7

Industry

16.6

Forward

2 402.3

More Details

117.4

EV/OCF

vs History	11
vs Industry	4

Median 5Y

Industry

14.9

More Details

Negative

EV/FCFF

vs History
vs Industry	4

Median 5Y

40.3

Industry

18.4

More Details

7.1

EV/IC

vs History	11
vs Industry	4

Median 5Y

5.4

Industry

1.4

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
IN		Lakshmi Machine Works Ltd NSE:LAXMIMACH	176.9B INR	4.2	60.8	49.1	68.9
JP	I	Ishii Iron Works Co Ltd TSE:6362	304.2T JPY	28 119.8	363 670.8	171 820.3	210 169.2
US		Parker-Hannifin Corp NYSE:PH	92.2B USD	4.7	27.2	19.9	24.3
SE		Atlas Copco AB STO:ATCO A	791.7B SEK	4.5	27.1	17.3	21.5
US		Illinois Tool Works Inc NYSE:ITW	75.5B USD	4.8	22.4	18.5	20.3
JP		Mitsubishi Heavy Industries Ltd TSE:7011	10.9T JPY	2.2	44.3	20.2	28.6
CH		Schindler Holding AG SIX:SCHP	32.2B CHF	2.9	33.9	20.3	25.7
US		Otis Worldwide Corp NYSE:OTIS	39.9B USD	2.8	26	23.8	26.3
US		Barnes Group Inc NYSE:B	36.5B USD	2.7	15.7	5.5	7.6
US		Ingersoll Rand Inc NYSE:IR	35.3B USD	4.9	42.9	19.8	26.3
FI	K	Kone Oyj OMXH:KNEBV	29.1B EUR	2.6	30.3	18.2	22.6

				Revenue Growth	P/S to Growth
IN		Lakshmi Machine Works Ltd NSE:LAXMIMACH	Average P/S: 2 559.6 4.2	-7%	N/A
JP	I	Ishii Iron Works Co Ltd TSE:6362	28 119.8	N/A	N/A
US		Parker-Hannifin Corp NYSE:PH	4.7	4%	1.2
SE		Atlas Copco AB STO:ATCO A	4.5	3%	1.5
US		Illinois Tool Works Inc NYSE:ITW	4.8	3%	1.6
JP		Mitsubishi Heavy Industries Ltd TSE:7011	2.2	N/A	N/A
CH		Schindler Holding AG SIX:SCHP	2.9	4%	0.7
US		Otis Worldwide Corp NYSE:OTIS	2.8	5%	0.6
US		Barnes Group Inc NYSE:B	2.7	10%	0.3
US		Ingersoll Rand Inc NYSE:IR	4.9	6%	0.8
FI	K	Kone Oyj OMXH:KNEBV	2.6	5%	0.5

				Earnings Growth	PEG
IN		Lakshmi Machine Works Ltd NSE:LAXMIMACH	Average P/E: 33 091 60.8	-8%	N/A
JP	I	Ishii Iron Works Co Ltd TSE:6362	363 670.8	N/A	N/A
US		Parker-Hannifin Corp NYSE:PH	27.2	13%	2.1
SE		Atlas Copco AB STO:ATCO A	27.1	5%	5.4
US		Illinois Tool Works Inc NYSE:ITW	22.4	0%	N/A
JP		Mitsubishi Heavy Industries Ltd TSE:7011	44.3	N/A	N/A
CH		Schindler Holding AG SIX:SCHP	33.9	10%	3.4
US		Otis Worldwide Corp NYSE:OTIS	26	6%	4.3
US		Barnes Group Inc NYSE:B	15.7	15%	1
US		Ingersoll Rand Inc NYSE:IR	42.9	26%	1.7
FI	K	Kone Oyj OMXH:KNEBV	30.3	8%	3.8

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication
US	Chevron Corp NYSE:CVX	Energy

	Johnson & Johnson NYSE:JNJ	US
	Berkshire Hathaway Inc NYSE:BRK.A	US
	Bank of America Corp NYSE:BAC	US
	Mastercard Inc NYSE:MA	US
	UnitedHealth Group Inc NYSE:UNH	US
	Exxon Mobil Corp NYSE:XOM	US
	Pfizer Inc NYSE:PFE	US
	Palantir Technologies Inc NYSE:PLTR	US
	Nike Inc NYSE:NKE	US
	Visa Inc NYSE:V	US
	Alibaba Group Holding Ltd NYSE:BABA	CN
	JPMorgan Chase & Co NYSE:JPM	US
	Coca-Cola Co NYSE:KO	US
	Walmart Inc NYSE:WMT	US
	Verizon Communications Inc NYSE:VZ	US
	Chevron Corp NYSE:CVX	US

	Lakshmi Machine Works Ltd NSE:LAXMIMACH	16 419 INR -0.83%
	NN Group NV AEX:NN	57.38 EUR 0.38%
S	Sumo Logic Inc F:SU5	23.71 EUR
G	Gain Plus Holdings Ltd HKEX:9900	11.7 HKD -2.5%
	Northeast Community Bancorp Inc NASDAQ:NECB	23.43 USD 0.36%
G	Goldrea Resources Corp CNSX:GOR	0.015 CAD

	Johnson & Johnson NYSE:JNJ	162.98 USD -1.09%
	Berkshire Hathaway Inc NYSE:BRK.A	709 820 USD 0.3%
	Bank of America Corp NYSE:BAC	47.02 USD 2.15%
	Mastercard Inc NYSE:MA	555.61 USD 0.02%
	UnitedHealth Group Inc NYSE:UNH	288.07 USD -1.51%
	Exxon Mobil Corp NYSE:XOM	111.66 USD -0.51%

	Franklin Covey Co NYSE:FC	19.99 USD -0.35%
	Mohawk Industries Inc NYSE:MHK	111.25 USD 2.13%
	Ardmore Shipping Corp NYSE:ASC	10.08 USD 2.65%
	ASGN Inc NYSE:ASGN	49.52 USD 3.06%
	Skyworks Solutions Inc NASDAQ:SWKS	72.2 USD -0.92%
	Weatherford International PLC NASDAQ:WFRD	53.705 USD 1.85%

Lakshmi Machine Works Ltd
NSE:LAXMIMACH

Relative Value

Valuation Multiples

Multiples Across Competitors

LAXMIMACH Competitors Multiples
Lakshmi Machine Works Ltd Competitors

See Also

Company

Help

Tools

Stocks

				EBITDA Growth	EV/EBITDA to Growth
IN		Lakshmi Machine Works Ltd NSE:LAXMIMACH	Average EV/EBITDA: 15 639.4 49.1	-10%	N/A
JP	I	Ishii Iron Works Co Ltd TSE:6362	171 820.3	N/A	N/A
US		Parker-Hannifin Corp NYSE:PH	19.9	8%	2.5
SE		Atlas Copco AB STO:ATCO A	17.3	4%	4.3
US		Illinois Tool Works Inc NYSE:ITW	18.5	3%	6.2
JP		Mitsubishi Heavy Industries Ltd TSE:7011	20.2	12%	1.7
CH		Schindler Holding AG SIX:SCHP	20.3	8%	2.5
US		Otis Worldwide Corp NYSE:OTIS	23.8	8%	3
US		Barnes Group Inc NYSE:B	5.5	16%	0.3
US		Ingersoll Rand Inc NYSE:IR	19.8	9%	2.2
FI	K	Kone Oyj OMXH:KNEBV	18.2	9%	2

				EBIT Growth	EV/EBIT to Growth
IN		Lakshmi Machine Works Ltd NSE:LAXMIMACH	Average EV/EBIT: 19 131 68.9	-17%	N/A
JP	I	Ishii Iron Works Co Ltd TSE:6362	210 169.2	N/A	N/A
US		Parker-Hannifin Corp NYSE:PH	24.3	11%	2.2
SE		Atlas Copco AB STO:ATCO A	21.5	5%	4.3
US		Illinois Tool Works Inc NYSE:ITW	20.3	3%	6.8
JP		Mitsubishi Heavy Industries Ltd TSE:7011	28.6	N/A	N/A
CH		Schindler Holding AG SIX:SCHP	25.7	10%	2.6
US		Otis Worldwide Corp NYSE:OTIS	26.3	8%	3.3
US		Barnes Group Inc NYSE:B	7.6	14%	0.5
US		Ingersoll Rand Inc NYSE:IR	26.3	15%	1.8
FI	K	Kone Oyj OMXH:KNEBV	22.6	10%	2.3

	Monolithic Power Systems Inc NASDAQ:MPWR	713.57 USD -0.06%
	NVIDIA Corp NASDAQ:NVDA	173 USD 0.95%
	Pro Medicus Ltd ASX:PME	327.62 AUD -0.87%
P	Plover Bay Technologies Ltd HKEX:1523	6.1 HKD -0.65%
S	SciClone Pharmaceuticals (Holdings) Ltd HKEX:6600	18.72 HKD
	Alfa Financial Software Holdings PLC LSE:ALFA	222 GBX -0.22%

	Salesforce Inc NYSE:CRM	259.88 USD 0.75%
	Accenture PLC NYSE:ACN	282.7 USD 1.08%
	ServiceNow Inc NYSE:NOW	959.15 USD -0.81%
	Spotify Technology SA NYSE:SPOT	720.91 USD 2.18%
	EOG Resources Inc NYSE:EOG	118.43 USD -0.31%
	Applied Materials Inc NASDAQ:AMAT	192.52 USD -1.18%

52 Week Range	13 651 18 170
Price Target

Lakshmi Machine Works Ltd NSE:LAXMIMACH

Relative Value

Valuation Multiples

Multiples Across Competitors

LAXMIMACH Competitors Multiples Lakshmi Machine Works Ltd Competitors

See Also

Company

Help

Tools

Stocks

Lakshmi Machine Works Ltd
NSE:LAXMIMACH

LAXMIMACH Competitors Multiples
Lakshmi Machine Works Ltd Competitors