Wendt (India) Limited

Wyceny

Statystyki
Dywidendy
Rekomendacje
Wyceny
Analiza techniczna

Do wycen spółek stosujemy 4 metody:
Aktualna cena: 9830.0
Wartość godziwa DCF -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 2894.6


Zestawienie wycen spółki z aktualnym kursem akcji

Kliknij poniżej aby rozwinąć i zobaczyć szczegóły


Brak wyceny
-->
Kalkulacja wyceny (mln)
Wartość firmy (EV) -
Dług netto -
Gotówka -
Udziały mniejszościowe -
Ilość akcji -
Wartość godziwa firmy -
Wartość godziwa akcji Brak danych
Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka -
Premia rynkowa -
Beta -
Udział kapitału własnego -
Udział długu -
Koszt kapitału własnego -
Koszt długu -

WACC -

Brak modelowania Monte Carlo

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).

EV/EBITDA TTM P/E TTM P/B TTM
Mediana dla branży 9.6 21.1 1.4
Wendt (India) Limited 29.5 43.2 7.0
Mediana / Wendt (India) Limited 0.3 0.5 0.2



Pozostałe spółki z branży Manufacturing - Tools & Accessories
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
Bichamp Cutting Technology (Hunan) Co., Ltd. 002843.SZ 696 85.1 149.5 3.6 Shenzhen
Bosun Co., Ltd. 002282.SZ 551 18.3 20.7 1.1 Shenzhen
SHANDONG TENGDA FA 001379.SZ 568 39.5 55.4 2.9 Shenzhen
Tianjin Saixiang Technology Co.,Ltd 002337.SZ 467 81.2 90.5 2.9 Shenzhen
CS Holdings Co., Ltd. 000590.KS 66 3.2 2.9 0.3 KSE
Jiangsu Tongrun Equipment Technology Co.,Ltd 002150.SZ 599 10.0 19.7 2.3 Shenzhen
Wuchan Zhongda Geron Co.,Ltd. 002722.SZ 460 17.6 21.9 1.3 Shenzhen
Iljin Diamond Co.,Ltd 081000.KS 139 8.8 16.8 0.5 KSE
Hangzhou Greatstar Industrial Co., Ltd 002444.SZ 4,531 13.3 13.8 1.9 Shenzhen
Zhejiang Zhongjian Technology Co.,Ltd 002779.SZ 1,824 147.6 123.0 11.9 Shenzhen
Ningbo Ligong Environment And Energy Technology Co.,Ltd 002322.SZ 588 15.1 16.5 1.5 Shenzhen
YG-1 Co., Ltd. 019210.KQ 147 -3.0 14.5 0.5 KOSDAQ
Guangdong KinLong Hardware Products Co.,Ltd. 002791.SZ 1,037 30.0 75.5 1.3 Shenzhen
Techtronic Industries Company Limited 0669.HK 19,927 12.7 19.1 3.2 HKSE
Shenzhen Kaizhong Precision Technology Co., Ltd. 002823.SZ 629 13.1 22.2 2.1 Shenzhen
Sumeeko Industries Co., Ltd. 2066.TWO 115 6.6 12.5 1.5 Taipei Exchange
Precision Tsugami (China) Corporation Limited 1651.HK 988 9.4 11.8 2.4 HKSE
CHOSUN WELDING POHANG Co., Ltd 120030.KS 69 6.3 6.0 0.6 KSE
SF Diamond Co.,Ltd. 300179.SZ 667 56.1 38.7 3.8 Shenzhen
National Aerospace Fasteners Corporation 3004.TW 244 6.4 18.5 2.6 Taiwan
EST Tools Co., Ltd 300488.SZ 732 24.2 37.3 3.1 Shenzhen
Chen Nan Iron Wire Co.,Ltd 2071.TWO 53 3.3 10.7 1.1 Taipei Exchange
Sheh Fung Screws Co.,Ltd 2065.TWO 85 4.2 13.1 1.2 Taipei Exchange
CHANG TYPE Industrial Co., Ltd. 1541.TW 85 10.8 37.2 1.2 Taiwan
NanJing Sanchao Advanced Materials Co.,Ltd. 300554.SZ 390 -15.9 -18.5 4.3 Shenzhen
Wafangdian Bearing Company Limited 200706.SZ 129 -8.1 -10.0 3.7 Shenzhen
Jouder Precision Industry (Kunshan) Co., Ltd. 300549.SZ 334 87.6 144.0 4.3 Shenzhen
Shenzhen Jasic Technology Co.,Ltd. 300193.SZ 598 18.0 16.9 1.9 Shenzhen
Ken Holding Co., Ltd. 300126.SZ 296 -101.3 -111.1 2.0 Shenzhen
Beijing Dinghan Technology Group Co.Ltd 300011.SZ 578 64.0 -476.0 3.2 Shenzhen
Zhejiang Meili High Technology Co., Ltd. 300611.SZ 642 20.7 37.7 4.2 Shenzhen
Inmax Holding Co., Ltd. 1591.TWO 70 -110.0 -43.1 3.9 Taipei Exchange
Basso Industry Corp. 1527.TW 180 9.9 12.4 1.0 Taiwan
Hiwin Technologies Corp. 2049.TW 2,649 15.1 37.1 2.1 Taiwan
Nanjing Toua Hardware&Tools Co.,Ltd. 301125.SZ 296 45.6 134.3 3.6 Shenzhen
Rodex Fasteners Corp. 5015.TWO 70 9.3 14.7 1.4 Taipei Exchange
Ningbo Daye Garden Machinery Co.,Ltd. 300879.SZ 1,094 29.6 48.3 5.7 Shenzhen
Ningbo Yunsheng Co., Ltd. 600366.SS 1,601 62.5 87.4 2.0 Shanghai
Nippon Seisen Co.,Ltd. 5659.T 230 7.9 10.2 0.8 Tokyo
INTAI Technology Corporation 4163.TWO 180 9.4 20.4 2.1 Taipei Exchange
Sinher Technology Inc. 4999.TW 63 15.7 25.4 0.5 Taiwan
Khgears International Limited 4571.TW 301 13.0 18.2 3.0 Taiwan
Tbi Motion Technology Co., Ltd. 4540.TW 142 -661.3 -10.2 1.2 Taiwan
Gongin Precision Ind. Co., Ltd 3178.TWO 72 4.3 41.8 1.7 Taipei Exchange
Key Ware Electronics Co., Ltd. 5498.TWO 87 11.3 -1,706.1 1.2 Taipei Exchange
San Shing Fastech Corp. 5007.TW 550 12.5 15.4 2.4 Taiwan
Essence Fastening Systems (Shanghai) Co., Ltd. 301005.SZ 651 117.9 335.6 6.2 Shenzhen
Ryobi Limited 5851.T 499 0.9 11.0 0.4 Tokyo
Strong H Machinery Technology (Cayman) Incorporation 4560.TW 92 10.3 14.4 1.3 Taiwan
Nichia Steel Works, Ltd. 5658.T 103 8.0 14.0 0.3 Tokyo
Asahi Diamond Industrial Co., Ltd. 6140.T 258 8.5 14.9 0.6 Tokyo
Fuji Die Co.,Ltd. 6167.T 104 13.6 35.2 0.7 Tokyo
NTN Corporation 6472.T 865 -2.4 -5.3 0.5 Tokyo
Makita Corporation 6586.T 8,443 10.4 15.4 1.3 Tokyo
Nachi-Fujikoshi Corp. 6474.T 487 0.2 15.9 0.4 Tokyo
Nippon Thompson Co., Ltd. 6480.T 260 5.6 38.4 0.5 Tokyo
Gem-Year Industrial Co.,Ltd. 601002.SS 661 15.8 22.8 1.1 Shanghai
SPEC 7718.TWO 74 8.5 7.6 1.4 Taipei Exchange
Xianheng International Science&Technology Co., Ltd. 605056.SS 871 19.8 28.8 3.9 Shanghai
Brighton-Best International (Taiwan) Inc. 8415.TWO 1,189 4.9 14.0 1.1 Taipei Exchange
Tenryu Saw Mfg. Co., Ltd. 5945.T 121 9.7 11.7 0.5 Tokyo
A-One Seimitsu Inc. 6156.T 59 51.9 134.2 1.1 Tokyo
DMG Mori Co., Ltd. 6141.T 3,209 4.0 28.0 2.4 Tokyo
NS Tool Co., Ltd. 6157.T 130 12.7 15.0 1.0 Tokyo
Tera Autotech Corporation 6234.TWO 86 12.0 23.5 0.9 Taipei Exchange
Oiles Corporation 6282.T 415 7.8 9.6 0.8 Tokyo
Punch Industry Co., Ltd. 6165.T 72 4.9 11.9 0.5 Tokyo
Beijing Worldia Diamond Tools Co.,Ltd. 688028.SS 449 21.0 33.3 1.6 Shanghai
Shareate Tools Ltd. 688257.SS 491 9.2 13.8 1.1 Shanghai
QST International Corp. 8349.TWO 362 0.9 16.0 1.5 Taipei Exchange
Tsugami Corporation 6101.T 598 4.0 7.9 1.4 Tokyo
Freewon China Co.,Ltd. 688678.SS 692 47.3 108.3 2.4 Shanghai
Yamashina Corporation 5955.T 73 14.4 40.2 0.9 Tokyo
Nittoseiko Co.,Ltd. 5957.T 144 5.7 10.6 0.6 Tokyo
Eclatorq Technology Co., Ltd. 6855.TWO 123 12.8 14.7 3.4 Taipei Exchange
Zhuzhou Huarui Precision Cutting Tools Co.,Ltd 688059.SS 388 16.8 23.2 2.0 Shanghai
OSG Corporation 6136.T 1,018 5.1 11.6 0.9 Tokyo
Zhejiang XCC Group Co.,Ltd 603667.SS 1,643 56.4 133.1 4.1 Shanghai
Tone Co., Ltd. 5967.T 77 7.0 9.6 1.0 Tokyo
Proxene Tools Co., Ltd. 6904.TWO 84 8.6 14.2 2.2 Taipei Exchange
Topoint Technology Co., Ltd. 8021.TW 245 11.4 30.3 1.6 Taiwan
Tsubaki Nakashima Co., Ltd. 6464.T 95 -12.0 -24.9 0.2 Tokyo
OKE Precision Cutting Tools Co., Ltd. 688308.SS 400 38.2 79.5 1.1 Shanghai
Junhe Pumps Holding Co., Ltd 603617.SS 382 23.9 35.0 1.9 Shanghai
Union Tool Co. 6278.T 673 10.9 17.1 1.3 Tokyo
Obara Group Incorporated 6877.T 392 6.9 8.6 0.8 Tokyo
Jiangsu Changling Hydraulic Co., Ltd 605389.SS 769 40.8 60.8 2.6 Shanghai
MISUMI Group Inc. 9962.T 3,647 10.5 14.4 1.5 Tokyo
PT Garuda Metalindo Tbk BOLT.JK 185 15.3 29.0 3.5 Jakarta Stock Exchange
Emak S.p.A. EM.MI 169 -0.9 25.0 0.5 Milan
The Eastern Company EML 146 3.9 -17.2 1.2 NASDAQ Global Market
ESAB India Limited ESABINDIA.BO 956 32.6 46.5 22.6 Bombay Stock Exchange
ESAB India Limited ESABINDIA.NS 955 32.6 46.5 22.6 National Stock Exchange of India
DMG MORI AKTIENGESELLSCHAFT GIL.DE 4,261 13.5 15.1 2.5 Frankfurt Stock Exchange
Harsha Engineers International Limited HARSHA.BO 434 18.5 42.0 3.0 Bombay Stock Exchange
Harsha Engineers International Limited HARSHA.NS 434 18.5 42.0 3.0 National Stock Exchange of India
Husqvarna AB (publ) HUSQ-B.ST 3,041 4.2 29.9 1.2 Stockholm Stock Exchange
Husqvarna AB (publ) HUSQ-A.ST 2,955 4.2 29.9 1.2 Stockholm Stock Exchange
Ringmetall SE HP3A.DE 111 1.8 8.7 1.1 Frankfurt Stock Exchange
Hillman Solutions Corp. HLMN 1,505 3.9 81.6 1.3 NASDAQ Global Market
Mincon Group plc MCON.L 103 4.9 55.3 0.6 London Stock Exchange
Lincoln Electric Holdings, Inc. LECO 12,074 15.2 26.4 9.1 NASDAQ Global Select
Kennametal Inc. KMT 1,857 6.8 17.3 1.5 New York Stock Exchange
Kennametal India Limited KENNAMET.BO 608 28.1 50.9 6.6 Bombay Stock Exchange
Mangata Holding S.A. MGT.WA 129 3.0 15.6 0.9 Warsaw Stock Exchange
Mincon Group plc MIO.IR 105 6.8 245.9 0.5 Irish
OMER S.p.A. OMER.MI 155 6.4 9.8 2.0 Milan
SFS Group AG SFSN.SW 5,275 7.9 17.4 2.7 Swiss Exchange
Ramkrishna Forgings Limited RKFORGE.BO 1,407 12.5 21.1 4.0 Bombay Stock Exchange
Rawlplug S.A. RWL.WA 140 0.1 10.8 0.8 Warsaw Stock Exchange
RBC Bearings Incorporated RBC 12,232 22.8 49.4 4.0 New York Stock Exchange
Fabryka Obrabiarek RAFAMET S.A. RAF.WA 105 -8.6 -7.5 9.4 Warsaw Stock Exchange
Ramkrishna Forgings Limited RKFORGE.NS 1,408 12.5 21.1 4.0 National Stock Exchange of India
AB SKF (publ) SKF-A.ST 10,378 6.7 15.6 1.7 Stockholm Stock Exchange
AB SKF (publ) SKF-B.ST 9,624 6.2 15.4 1.7 Stockholm Stock Exchange
Technocraft Industries (India) Limited TIIL.NS 861 13.0 28.9 4.2 National Stock Exchange of India
Timken India Limited TIMKEN.NS 2,915 37.8 55.6 8.7 National Stock Exchange of India
Sterling Tools Limited STERTOOLS.BO 150 11.2 22.1 2.6 Bombay Stock Exchange
Snap-on Incorporated SNA 16,818 11.4 16.5 3.1 New York Stock Exchange
SKF India Limited SKFINDIA.BO 2,869 55.7 120.3 9.4 Bombay Stock Exchange
Trifast plc TRI.L 129 4.7 -20.4 0.8 London Stock Exchange
The Timken Company TKR 5,364 4.7 16.4 1.8 New York Stock Exchange
Technocraft Industries (India) Limited TIIL.BO 860 13.0 28.9 4.2 Bombay Stock Exchange
Stanley Black & Decker, Inc. SWK 11,000 3.3 30.1 1.2 New York Stock Exchange
Timken India Limited TIMKEN.BO 2,915 37.8 55.6 8.7 Bombay Stock Exchange
SKF India Limited SKFINDIA.NS 2,869 55.7 120.3 9.4 National Stock Exchange of India
Sterling Tools Limited STERTOOLS.NS 151 11.2 22.1 2.6 National Stock Exchange of India
TOYA S.A. TOA.WA 181 5.3 8.5 1.3 Warsaw Stock Exchange
Wendt (India) Limited WENDT.BO 222 32.7 47.9 7.8 Bombay Stock Exchange
The Toro Company TTC 7,356 9.3 18.7 5.0 New York Stock Exchange
Wendt (India) Limited WENDT.NS 222 32.7 47.9 7.8 National Stock Exchange of India