D

D&L Industries Inc
XPHS:DNL

Watchlist Manager
D&L Industries Inc
XPHS:DNL
Watchlist
Price: 4 PHP 3.9% Market Closed
Market Cap: 28.6B PHP

Relative Value

The Relative Value of one DNL stock under the Base Case scenario is hidden PHP. Compared to the current market price of 4 PHP, D&L Industries Inc 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.

DNL Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
58
Median 3Y
1.2
Median 5Y
1.3
Industry
1.5
Forward
0.6
vs History
95
vs Industry
43
Median 3Y
18.1
Median 5Y
18.7
Industry
20.8
Forward
10.2
vs History
vs Industry
25
Median 3Y
11.2
Median 5Y
22.5
Industry
13.5
vs History
74
vs Industry
24
Median 3Y
23.1
Median 5Y
22.7
Industry
22
vs History
95
vs Industry
40
Median 3Y
2.1
Median 5Y
2.4
Industry
1.7
vs History
95
vs Industry
48
Median 3Y
1.6
Median 5Y
1.6
Industry
1.7
Forward
1
vs History
95
vs Industry
37
Median 3Y
9.6
Median 5Y
10.3
Industry
7.2
vs History
95
vs Industry
39
Median 3Y
12
Median 5Y
13
Industry
12.9
Forward
8.8
vs History
95
vs Industry
42
Median 3Y
15.2
Median 5Y
16.1
Industry
17.4
Forward
11.1
vs History
vs Industry
19
Median 3Y
13.3
Median 5Y
23.7
Industry
14.9
vs History
vs Industry
9
Median 3Y
-7.4
Median 5Y
-16.6
Industry
21.2
vs History
95
vs Industry
41
Median 3Y
1.6
Median 5Y
1.8
Industry
1.3

Multiples Across Competitors

DNL Competitors Multiples
D&L Industries Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
PH
D&L Industries Inc
XPHS:DNL
28.6B PHP 0.6 11.8 9 12.2
US
Sherwin-Williams Co
NYSE:SHW
81.3B USD 3.5 31.6 21.3 25
US
Ecolab Inc
NYSE:ECL
74.4B USD 4.7 37.5 21.4 28.7
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
9.1T JPY 3.5 18.3 8.7 11.9
CH
Givaudan SA
SIX:GIVN
29B CHF 3.9 26.5 18.1 22.8
CN
Wanhua Chemical Group Co Ltd
SSE:600309
240B CNY 1.3 21.6 21.3 21.3
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.7T INR 7.7 68.2 42.1 51.8
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
US
PPG Industries Inc
NYSE:PPG
23.4B USD 1.7 23.5 10.7 13.2
CH
Sika AG
F:SIKA
19.9B EUR 1.3 12 8.8 11
CH
DSM-Firmenich AG
AEX:DSFIR
18.2B EUR 1.4 73 10.8 36.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PH
D
D&L Industries Inc
XPHS:DNL
Average EV/EBITDA: 18.3
9
12%
0.8
US
Sherwin-Williams Co
NYSE:SHW
21.3
7%
3
US
Ecolab Inc
NYSE:ECL
21.4
9%
2.4
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
8.7
4%
2.2
CH
Givaudan SA
SIX:GIVN
18.1
5%
3.6
CN
Wanhua Chemical Group Co Ltd
SSE:600309
21.3
33%
0.6
IN
Asian Paints Ltd
NSE:ASIANPAINT
42.1
11%
3.8
DK
Novozymes A/S
CSE:NZYM B
28.9
N/A N/A
US
PPG Industries Inc
NYSE:PPG
10.7
4%
2.7
CH
Sika AG
F:SIKA
8.8
4%
2.2
CH
D
DSM-Firmenich AG
AEX:DSFIR
10.8
7%
1.5