Click excel icon

for detailed Valuation snapshot

valuation guide

CMP TP % Upside EPS (INR) EPS Gr. YoY (%) P/E (x) P/B (x) ROE (%)
Company Reco (INR) (INR) Downside FY23 FY24 FY25 FY23 FY24E FY25E FY24E FY25E FY24E FY25E FY24E FY25E
HDFC Life Insur. Neutral 610 610 0 6.3 7.5 8.9 10.7 18.8 18.3 81.2 68.6 2.8 2.3 19.5 19.1
Home First Fin. Buy 828 900 9 25.9 33.2 41.5 20.5 27.8 25.2 25.0 19.9 3.5 3.0 15.0 16.3
ICICI Pru Life Buy 535 550 3 5.6 6.9 8.3 7.4 23.0 20.3 77.1 64.1 1.8 1.5 18.7 18.5
ICICI Lombard Buy 1255 1400 12 35.2 38.7 47.3 36.0 9.8 22.4 32.5 26.5 5.3 4.7 17.3 18.8
ICICI Securities Buy 526 530 1 34.9 39.4 44.3 -18.6 13.0 12.2 13.3 11.9 5.0 4.4 40.3 39.3
360 ONE WAM Buy 440 520 18 18.5 21.2 24.7 13.5 14.7 16.4 20.8 17.9 4.8 4.6 23.7 26.3
IndoStar Buy 160 175 9 16.5 11.3 19.3 -130.6 -31.9 71.7 14.2 8.3 0.7 0.6 4.8 7.8
L&T Fin Holdings Buy 118 110 -7 6.5 8.5 10.2 51.2 29.9 19.7 13.9 11.6 1.3 1.1 9.4 10.3
Life Insurance
Buy 605 830 37 57.5 25.2 29.0 800.2 -56.2 15.1 24.0 20.9 0.6 0.5 12.1 11.2
Corp.
LIC Hsg Fin Buy 387 435 13 52.5 64.4 74.3 26.4 22.6 15.4 6.0 5.2 0.7 0.6 12.5 13.1
Manappuram Fin. Buy 125 150 20 17.7 21.8 25.0 12.9 23.0 14.6 5.7 5.0 0.9 0.8 17.7 17.5
MAS Financial Buy 766 900 18 36.8 46.5 61.5 27.6 26.4 32.3 16.5 12.4 2.5 2.1 16.1 18.4
Max Financial Neutral 691 750 9 10.4 14.8 17.2 28.3 42.5 15.6 46.5 40.3 1.5 1.2 22.1 20.8
M&M Fin. Buy 305 320 5 16.1 18.5 22.8 100.6 15.1 22.9 16.5 13.4 2.1 1.9 13.4 15.0
Muthoot Fin Neutral 1168 1125 -4 86.5 101.4 111.3 -12.2 17.2 9.7 11.5 10.5 1.9 1.7 18.0 17.3
Piramal Enterp. Buy 782 1000 28 412.9 65.8 81.6 492.8 -84.1 24.0 11.9 9.6 0.6 0.6 5.0 6.0
PNB Housing Neutral 569 525 -8 61.9 52.5 59.6 24.9 -15.2 13.4 10.8 9.6 1.0 0.9 10.5 9.9
Poonawalla
Buy 345 360 4 7.6 12.0 17.2 98.7 57.9 42.8 28.7 20.1 2.6 2.3 11.0 12.1
Fincorp
Repco Home Fin Neutral 291 255 -12 47.3 52.8 60.6 54.7 11.6 14.7 5.5 4.8 0.6 0.6 12.4 12.6
Shriram Finance Buy 1401 1700 21 159.7 183.6 209.6 42.0 15.0 14.2 7.6 6.7 1.1 1.0 14.9 15.1
SBI Life Insurance Buy 1281 1500 17 17.2 20.0 23.1 14.3 16.2 15.6 64.1 55.4 2.3 1.9 22.6 21.6
Star Health Insu Buy 530 720 36 10.6 17.1 23.2 -158.5 61.0 35.3 31.0 22.9 4.1 3.5 14.1 16.4
Aggregate 57.6 -1.2 18.7 20.1 17.0 2.8 2.5 13.9 14.6
Chemicals
Alkyl Amines Neutral 2746 2400 -13 44.7 63.6 80.0 1.6 42.2 25.9 43.2 34.3 9.9 8.1 25.1 25.9
Atul Neutral 7062 6150 -13 169.0 170.2 205.0 -15.0 0.7 20.5 41.5 34.4 4.1 3.7 10.3 11.3
Clean Science Neutral 1383 1380 0 27.8 31.0 34.5 29.2 11.5 11.3 44.6 40.1 11.5 9.3 28.8 25.6
Deepak Nitrite Neutral 2163 1775 -18 62.5 82.5 88.8 -20.1 32.0 7.6 26.2 24.4 5.8 4.8 24.5 21.6
Fine Organic Neutral 4919 4710 -4 192.6 165.1 157.0 135.6 -14.3 -4.9 29.8 31.3 8.0 6.8 29.8 23.5
Galaxy Surfact. Buy 2894 3345 16 107.5 90.6 111.5 45.0 -15.7 23.1 31.9 26.0 4.8 4.2 16.0 17.2
Navin Fluorine Neutral 4657 4615 -1 75.7 106.4 131.9 42.6 40.5 23.9 43.8 35.3 8.8 7.3 21.9 22.5
NOCIL Buy 220 255 16 8.9 10.3 12.7 -15.5 15.7 23.3 21.3 17.3 2.2 2.0 10.8 12.3
Vinati Organics Buy 1840 2245 22 44.6 46.6 64.1 32.1 4.5 37.8 39.5 28.7 7.2 6.0 19.8 22.7
Aggregate 10.1 13.0 13.8 34.1 30.0 6.1 5.3 18.0 17.5
Cement
Ambuja Cem. Neutral 461 390 -15 12.7 11.0 10.5 18.2 -13.2 -5.1 41.8 44.1 3.1 2.4 12.5 9.7
ACC Neutral 1855 1990 7 52.6 77.4 98.5 -47.6 47.1 27.3 24.0 18.8 2.3 2.1 9.9 11.5
Birla Corp. Buy 1200 1290 8 4.7 45.9 68.2 -91.4 880.2 48.5 26.1 17.6 1.5 1.4 5.8 8.1
Dalmia Bhar. Buy 2254 2320 3 38.4 47.5 64.4 -12.3 23.7 35.5 47.4 35.0 2.6 2.4 5.6 7.2
Grasim Inds. Buy 1781 1940 9 99.0 90.2 91.5 -11.2 -8.9 1.4 19.7 19.5 2.4 2.4 4.7 3.3
-
India Cem Sell 224 155 -31 -15.2 3.5 7.6 LP 119.2 64.9 29.6 1.2 1.2 1.9 4.0
1,301.2
J K Cements Buy 3365 3675 9 60.2 89.1 109.7 -32.3 48.1 23.2 37.8 30.7 5.0 4.4 13.9 15.3
JK Lakshmi Ce Buy 726 870 20 30.5 44.2 54.3 -15.2 45.0 23.0 16.4 13.4 2.6 2.2 17.1 18.0
Ramco Cem Neutral 942 885 -6 14.5 21.7 32.4 -41.8 49.6 49.0 43.3 29.1 3.1 2.8 7.3 10.1
Shree Cem Neutral 26200 23710 -10 325.3 509.9 609.6 -48.3 56.7 19.5 51.4 43.0 4.8 4.4 9.7 10.7
Ultratech Buy 8334 8600 3 175.4 239.7 281.7 -10.6 36.7 17.5 34.8 29.6 4.0 3.6 12.1 12.8
Aggregate -20.5 20.8 16.7 31.5 27.0 3.1 2.7 9.9 10.1
Consumer
Asian Paints Neutral 3315 3120 -6 44.2 54.3 62.4 32.6 22.8 14.9 61.0 53.1 18.8 16.7 31.6 33.3
Britannia Neutral 5045 4600 -9 80.3 90.3 102.3 27.6 12.4 13.3 55.9 49.3 40.1 35.8 66.3 76.7
Colgate Neutral 1658 1575 -5 38.9 43.3 47.7 1.1 11.3 10.1 38.3 34.8 26.3 26.3 68.6 75.5
Dabur Buy 571 595 4 9.6 11.1 13.1 -6.9 15.9 18.0 51.3 43.5 10.2 9.3 20.8 22.3
Emami Buy 403 460 14 17.6 20.2 22.9 -8.2 14.6 13.6 19.9 17.6 7.3 6.4 37.3 38.6
Godrej Cons. Buy 1069 1130 6 17.2 21.8 26.6 -2.0 27.1 21.7 49.0 40.2 7.3 6.8 15.5 17.5
HUL Buy 2715 3010 11 42.7 48.0 54.7 13.2 12.5 14.0 56.6 49.7 13.1 13.6 22.8 26.8
ITC Buy 453 485 7 15.1 17.5 19.8 23.5 16.0 13.0 25.9 22.9 7.9 7.5 31.3 33.5
Indigo Paints Buy 1418 1700 20 24.3 32.0 42.4 37.6 31.5 32.7 44.3 33.4 7.5 6.4 18.2 20.6

19 June 2023 18