VSTTILLERS Relative Valuation - VST Tillers Tractors Ltd

Watchlist Manager

Watchlist

Price: 5 243.8999 INR -0.11%

Market Cap: ₹45.3B

	VST Tillers Tractors Ltd NSE:VSTTILLERS	IN
A	AIZO Group Bhd KLSE:AIZO	MY
T	Tenax International SpA MIL:TNX	IT

Multiples-Based Value

The Multiples-Based Value for VST Tillers Tractors Ltd (VSTTILLERS) under the Base Case is 4 136.8063 INR. Compared with the current market price of 5 243.8999 INR, the stock appears Overvalued by 21%.

Multiples-Based 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 Multiples-Based Value calculated?

VSTTILLERS Multiples-Based Value

Overvaluation 21%

Multiples-Based Value

Price ₹5 243.8999

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		VST Tillers Tractors Ltd NSE:VSTTILLERS	45.4B INR	3.7	36.5	24.6	29.3
US		Deere & Co NYSE:DE	158.4B USD	3.4	32.9	17.3	21.6
JP		Kubota Corp TSE:6326	3T JPY	1	15.9	10.2	15.1
UK		CNH Industrial NV MIL:CNHI	14.6B EUR	0.7	7.7	7.1	8.5
US		Toro Co NYSE:TTC	9B USD	2	27.1	15	19.2
US		AGCO Corp NYSE:AGCO	8.4B USD	0.8	11.5	9.6	14.2
IN		Escorts Kubota Ltd NSE:ESCORTS	355.5B INR	3.3	15.1	20.7	25.1
SE		Husqvarna AB STO:HUSQ B	23.7B SEK	0.5	13.4	5.5	11
CN	F	First Tractor Co Ltd SSE:601038	14.5B CNY	1.3	17.8	14.5	14.5
IT		Comer Industries SpA MIL:COM	1.3B EUR	1.5	21.5	8.5	13.7
CN	X	Xinjiang Machinery Research Institute Co Ltd SZSE:300159	11.2B CNY	18.3	-29.4	-63.1	-63.1

				Revenue Growth	P/S to Growth
IN		VST Tillers Tractors Ltd NSE:VSTTILLERS	Average P/S: 3.3 3.7	19%	0.2
US		Deere & Co NYSE:DE	3.4	4%	0.8
JP		Kubota Corp TSE:6326	1	4%	0.2
UK		CNH Industrial NV MIL:CNHI	0.7	N/A	N/A
US		Toro Co NYSE:TTC	2	4%	0.5
US		AGCO Corp NYSE:AGCO	0.8	6%	0.1
IN		Escorts Kubota Ltd NSE:ESCORTS	3.3	10%	0.3
SE		Husqvarna AB STO:HUSQ B	0.5	2%	0.3
CN	F	First Tractor Co Ltd SSE:601038	1.3	15%	0.1
IT		Comer Industries SpA MIL:COM	1.5	14%	0.1
CN	X	Xinjiang Machinery Research Institute Co Ltd SZSE:300159	18.3	N/A	N/A

				Earnings Growth	PEG
IN		VST Tillers Tractors Ltd NSE:VSTTILLERS	Average P/E: 19.9 36.5	27%	1.4
US		Deere & Co NYSE:DE	32.9	17%	1.9
JP		Kubota Corp TSE:6326	15.9	12%	1.3
UK		CNH Industrial NV MIL:CNHI	7.7	N/A	N/A
US		Toro Co NYSE:TTC	27.1	19%	1.4
US		AGCO Corp NYSE:AGCO	11.5	2%	5.8
IN		Escorts Kubota Ltd NSE:ESCORTS	15.1	8%	1.9
SE		Husqvarna AB STO:HUSQ B	13.4	13%	1
CN	F	First Tractor Co Ltd SSE:601038	17.8	21%	0.8
IT		Comer Industries SpA MIL:COM	21.5	21%	1
CN	X	Xinjiang Machinery Research Institute Co Ltd SZSE:300159	Negative Multiple: -29.4	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
IN		VST Tillers Tractors Ltd NSE:VSTTILLERS	Average EV/EBITDA: 13.3 24.6	25%	1
US		Deere & Co NYSE:DE	17.3	-1%	N/A
JP		Kubota Corp TSE:6326	10.2	7%	1.5
UK		CNH Industrial NV MIL:CNHI	7.1	N/A	N/A
US		Toro Co NYSE:TTC	15	10%	1.5
US		AGCO Corp NYSE:AGCO	9.6	17%	0.6
IN		Escorts Kubota Ltd NSE:ESCORTS	20.7	16%	1.3
SE		Husqvarna AB STO:HUSQ B	5.5	6%	0.9
CN	F	First Tractor Co Ltd SSE:601038	14.5	36%	0.4
IT		Comer Industries SpA MIL:COM	8.5	13%	0.7
CN	X	Xinjiang Machinery Research Institute Co Ltd SZSE:300159	Negative Multiple: -63.1	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
IN		VST Tillers Tractors Ltd NSE:VSTTILLERS	Average EV/EBIT: 17.2 29.3	43%	0.7
US		Deere & Co NYSE:DE	21.6	-1%	N/A
JP		Kubota Corp TSE:6326	15.1	N/A	N/A
UK		CNH Industrial NV MIL:CNHI	8.5	N/A	N/A
US		Toro Co NYSE:TTC	19.2	14%	1.4
US		AGCO Corp NYSE:AGCO	14.2	22%	0.6
IN		Escorts Kubota Ltd NSE:ESCORTS	25.1	22%	1.1
SE		Husqvarna AB STO:HUSQ B	11	11%	1
CN	F	First Tractor Co Ltd SSE:601038	14.5	N/A	N/A
IT		Comer Industries SpA MIL:COM	13.7	12%	1.1
CN	X	Xinjiang Machinery Research Institute Co Ltd SZSE:300159	Negative Multiple: -63.1	N/A	N/A

VST Tillers Tractors Ltd
NSE:VSTTILLERS

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

VSTTILLERS Competitors Multiples
VST Tillers Tractors Ltd Competitors

See Also

Company

Help

Tools

Stocks

VST Tillers Tractors Ltd NSE:VSTTILLERS

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

VSTTILLERS Competitors Multiples VST Tillers Tractors Ltd Competitors

See Also

Company

Help

Tools

Stocks

VST Tillers Tractors Ltd
NSE:VSTTILLERS

VSTTILLERS Competitors Multiples
VST Tillers Tractors Ltd Competitors