MOTHERSON Relative Valuation - Samvardhana Motherson International Ltd

Watchlist Manager

Watchlist

Price: 106.79 INR -4.3% Market Closed

Market Cap: ₹1.1T

	Samvardhana Motherson International Ltd NSE:MOTHERSON	IN
	Argentum Silver Corp XTSX:ASL	CA
	Carlsberg A/S CSE:CARL B	DK

Relative Value

The Relative Value of one MOTHERSON stock under the Base Case scenario is 129.3 INR. Compared to the current market price of 106.79 INR, Samvardhana Motherson International Ltd is Undervalued by 17%.

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?

MOTHERSON Relative Value

Base Case

Undervaluation 17%

Relative Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

		Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
IN	Samvardhana Motherson International Ltd NSE:MOTHERSON	1.2T INR	0.9	33	10.1	19.4
JP	Sumitomo Electric Industries Ltd TSE:5802	7.2T JPY	1.5	27.9	12.3	18.9
JP	Denso Corp TSE:6902	5T JPY	0.7	13.2	5.2	9.2
KR	Hyundai Mobis Co Ltd KRX:012330	34T KRW	0.6	9.3	5.6	7.5
CN	Fuyao Glass Industry Group Co Ltd SSE:600660	148.7B CNY	3.2	16	13.7	13.7
CN	Ningbo Tuopu Group Co Ltd SSE:601689	101.2B CNY	3.6	37	33.4	33.4
CA	Magna International Inc TSX:MG	20.1B CAD	0.4	18.2	4.8	8.6
IE	Aptiv PLC NYSE:APTV	15.1B USD	0.7	91.5	6.5	9.4
DE	Continental AG XETRA:CON	11.6B EUR	0.5	47.9	5.7	17.1
US	Borgwarner Inc NYSE:BWA	11.2B USD	0.8	40.4	5.7	8.5
US	Modine Manufacturing Co NYSE:MOD	11.2B USD	3.9	113.3	27.5	33.8

			Revenue Growth	P/S to Growth
IN	Samvardhana Motherson International Ltd NSE:MOTHERSON	Average P/S: 1.5 0.9	11%	0.1
JP	Sumitomo Electric Industries Ltd TSE:5802	1.5	3%	0.5
JP	Denso Corp TSE:6902	0.7	3%	0.2
KR	Hyundai Mobis Co Ltd KRX:012330	0.6	6%	0.1
CN	Fuyao Glass Industry Group Co Ltd SSE:600660	3.2	5%	0.6
CN	Ningbo Tuopu Group Co Ltd SSE:601689	3.6	18%	0.2
CA	Magna International Inc TSX:MG	0.4	3%	0.1
IE	Aptiv PLC NYSE:APTV	0.7	6%	0.1
DE	Continental AG XETRA:CON	0.5	-21%	N/A
US	Borgwarner Inc NYSE:BWA	0.8	3%	0.3
US	Modine Manufacturing Co NYSE:MOD	3.9	21%	0.2

			Earnings Growth	PEG
IN	Samvardhana Motherson International Ltd NSE:MOTHERSON	Average P/E: 40.7 33	21%	1.6
JP	Sumitomo Electric Industries Ltd TSE:5802	27.9	20%	1.4
JP	Denso Corp TSE:6902	13.2	15%	0.9
KR	Hyundai Mobis Co Ltd KRX:012330	9.3	14%	0.7
CN	Fuyao Glass Industry Group Co Ltd SSE:600660	16	N/A	N/A
CN	Ningbo Tuopu Group Co Ltd SSE:601689	37	15%	2.5
CA	Magna International Inc TSX:MG	18.2	41%	0.4
IE	Aptiv PLC NYSE:APTV	91.5	141%	0.6
DE	Continental AG XETRA:CON	47.9	10%	4.8
US	Borgwarner Inc NYSE:BWA	40.4	69%	0.6
US	Modine Manufacturing Co NYSE:MOD	113.3	43%	2.6

			EBITDA Growth	EV/EBITDA to Growth
IN	Samvardhana Motherson International Ltd NSE:MOTHERSON	Average EV/EBITDA: 11.9 10.1	12%	0.8
JP	Sumitomo Electric Industries Ltd TSE:5802	12.3	9%	1.4
JP	Denso Corp TSE:6902	5.2	9%	0.6
KR	Hyundai Mobis Co Ltd KRX:012330	5.6	9%	0.6
CN	Fuyao Glass Industry Group Co Ltd SSE:600660	13.7	12%	1.1
CN	Ningbo Tuopu Group Co Ltd SSE:601689	33.4	29%	1.2
CA	Magna International Inc TSX:MG	4.8	6%	0.8
IE	Aptiv PLC NYSE:APTV	6.5	8%	0.8
DE	Continental AG XETRA:CON	5.7	-8%	N/A
US	Borgwarner Inc NYSE:BWA	5.7	3%	1.9
US	Modine Manufacturing Co NYSE:MOD	27.5	31%	0.9

			EBIT Growth	EV/EBIT to Growth
IN	Samvardhana Motherson International Ltd NSE:MOTHERSON	Average EV/EBIT: 16.3 19.4	17%	1.1
JP	Sumitomo Electric Industries Ltd TSE:5802	18.9	N/A	N/A
JP	Denso Corp TSE:6902	9.2	N/A	N/A
KR	Hyundai Mobis Co Ltd KRX:012330	7.5	10%	0.8
CN	Fuyao Glass Industry Group Co Ltd SSE:600660	13.7	19%	0.7
CN	Ningbo Tuopu Group Co Ltd SSE:601689	33.4	12%	2.8
CA	Magna International Inc TSX:MG	8.6	11%	0.8
IE	Aptiv PLC NYSE:APTV	9.4	12%	0.8
DE	Continental AG XETRA:CON	17.1	0%	N/A
US	Borgwarner Inc NYSE:BWA	8.5	6%	1.4
US	Modine Manufacturing Co NYSE:MOD	33.8	35%	1

Samvardhana Motherson International Ltd
NSE:MOTHERSON

Relative Value

Valuation Multiples

Multiples Across Competitors

MOTHERSON Competitors Multiples
Samvardhana Motherson International Ltd Competitors

See Also

Company

Help

Tools

Stocks

Samvardhana Motherson International Ltd NSE:MOTHERSON

Relative Value

Valuation Multiples

Multiples Across Competitors

MOTHERSON Competitors Multiples Samvardhana Motherson International Ltd Competitors

See Also

Company

Help

Tools

Stocks

Samvardhana Motherson International Ltd
NSE:MOTHERSON

MOTHERSON Competitors Multiples
Samvardhana Motherson International Ltd Competitors