Raymond Ltd
NSE:RAYMOND

Watchlist Manager
Raymond Ltd Logo
Raymond Ltd
NSE:RAYMOND
Watchlist
Price: 384 INR 2.7% Market Closed
Market Cap: ₹25.6B

Relative Value

The Relative Value of one RAYMOND stock under the Base Case scenario is 274.23 INR. Compared to the current market price of 384 INR, Raymond Ltd is Overvalued by 29%.

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.

RAYMOND Relative Value
Base Case
274.23 INR
Overvaluation 29%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

RAYMOND Competitors Multiples
Raymond 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
Raymond Ltd
NSE:RAYMOND
25.6B INR 1.2 0.5 9.7 34.5
IN
Super Sales India Ltd
BSE:512527
12.7T INR 3 023.9 743 320.9 45 811.4 416 828.9
HK
Cecep Costin New Materials Group Ltd
HKEX:2228
48.4B HKD 63.6 -220.2 -102.2 -102.2
CN
Shijiazhuang ChangShan BeiMing Technology Co Ltd
SZSE:000158
32.5B CNY 3.6 -70.2 -161.6 -161.6
TW
Eclat Textile Co Ltd
TWSE:1476
109.3B TWD 2.9 19.4 12.9 14.4
CN
Hmt Xiamen New Technical Materials Co Ltd
SSE:603306
24B CNY 9.8 94.6 76.9 76.9
IN
Spentex Industries Ltd
NSE:SPENTEX
291.1B INR 77.2 -72 690.1 -5 606 -3 346.1
IN
Sumeet Industries Ltd
NSE:SUMEETINDS
260B INR 26.4 139.2 -321.4 -255.8
CN
Weiqiao Textile Co Ltd
HKEX:2698
20.4B HKD 1.1 -12.7 -7.2 -7.2
UK
Coats Group PLC
LSE:COA
1.7B GBP 1.5 28.6 11.5 14.6
TW
Ruentex Industries Ltd
TWSE:2915
54.3B TWD 19.4 6.1 155.9 215.8
P/E Multiple
Earnings Growth PEG
IN
Raymond Ltd
NSE:RAYMOND
Average P/E: 106 229.9
0.5
-71%
N/A
IN
Super Sales India Ltd
BSE:512527
743 320.9
N/A N/A
HK
C
Cecep Costin New Materials Group Ltd
HKEX:2228
Negative Multiple: -220.2 N/A N/A
CN
S
Shijiazhuang ChangShan BeiMing Technology Co Ltd
SZSE:000158
Negative Multiple: -70.2 N/A N/A
TW
Eclat Textile Co Ltd
TWSE:1476
19.4
4%
4.9
CN
H
Hmt Xiamen New Technical Materials Co Ltd
SSE:603306
94.6
32%
3
IN
S
Spentex Industries Ltd
NSE:SPENTEX
Negative Multiple: -72 690.1 N/A N/A
IN
Sumeet Industries Ltd
NSE:SUMEETINDS
139.2
N/A N/A
CN
W
Weiqiao Textile Co Ltd
HKEX:2698
Negative Multiple: -12.7 N/A N/A
UK
Coats Group PLC
LSE:COA
28.6
42%
0.7
TW
Ruentex Industries Ltd
TWSE:2915
6.1
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IN
Raymond Ltd
NSE:RAYMOND
Average EV/EBITDA: 7 679.7
9.7
33%
0.3
IN
Super Sales India Ltd
BSE:512527
45 811.4
N/A N/A
HK
C
Cecep Costin New Materials Group Ltd
HKEX:2228
Negative Multiple: -102.2 N/A N/A
CN
S
Shijiazhuang ChangShan BeiMing Technology Co Ltd
SZSE:000158
Negative Multiple: -161.6 N/A N/A
TW
Eclat Textile Co Ltd
TWSE:1476
12.9
6%
2.1
CN
H
Hmt Xiamen New Technical Materials Co Ltd
SSE:603306
76.9
N/A N/A
IN
S
Spentex Industries Ltd
NSE:SPENTEX
Negative Multiple: -5 606 N/A N/A
IN
Sumeet Industries Ltd
NSE:SUMEETINDS
Negative Multiple: -321.4 N/A N/A
CN
W
Weiqiao Textile Co Ltd
HKEX:2698
Negative Multiple: -7.2 N/A N/A
UK
Coats Group PLC
LSE:COA
11.5
13%
0.9
TW
Ruentex Industries Ltd
TWSE:2915
155.9
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IN
Raymond Ltd
NSE:RAYMOND
Average EV/EBIT: 69 530.8
34.5
138%
0.3
IN
Super Sales India Ltd
BSE:512527
416 828.9
N/A N/A
HK
C
Cecep Costin New Materials Group Ltd
HKEX:2228
Negative Multiple: -102.2 N/A N/A
CN
S
Shijiazhuang ChangShan BeiMing Technology Co Ltd
SZSE:000158
Negative Multiple: -161.6 N/A N/A
TW
Eclat Textile Co Ltd
TWSE:1476
14.4
6%
2.4
CN
H
Hmt Xiamen New Technical Materials Co Ltd
SSE:603306
76.9
N/A N/A
IN
S
Spentex Industries Ltd
NSE:SPENTEX
Negative Multiple: -3 346.1 N/A N/A
IN
Sumeet Industries Ltd
NSE:SUMEETINDS
Negative Multiple: -255.8 N/A N/A
CN
W
Weiqiao Textile Co Ltd
HKEX:2698
Negative Multiple: -7.2 N/A N/A
UK
Coats Group PLC
LSE:COA
14.6
17%
0.9
TW
Ruentex Industries Ltd
TWSE:2915
215.8
N/A N/A