Kokuyo Camlin — Peer Comparison

How the peer fair value is calculated and which companies were used as benchmarks.

Base peer fair value

₹99.84

Bear uses each eligible multiple’s 25th percentile; Base retains the current production median; Bull uses the 75th percentile. Quartiles interpolate between sorted observations at (n − 1) × percentile. Each peer has equal weight within a method. These are distribution scenarios, not confidence intervals or scenario probabilities.

Selected peers and raw cached multiples
Peer	P/E	P/B	EV/EBITDA	P/S
PICCADIL	46.48	7.23	26.22	5.41
TRIVENI	20.17	2.04	—	—
VADILALIND	36.78	11.86	—	—
KSCL	13.56	2.26	13.44	3.56
BANARISUG	29.35	2.27	23.48	2.56
RENUKA	-6.67	-18.29	—	—
HNDFDS	52.13	6.60	13.28	1.01
TRUALT	30.58	—	—	—

The current peer engine’s selected industry/sector peers and cached multiples are preserved. Subject multiples use the engine’s existing EOD-price scaling. Peer observations may have different refresh dates; these scenarios do not claim synchronized market data.

P/E · 40.00% effective method weight

Company multiple: 29.7000×. Eligible peers (7): PICCADIL 46.4800×; TRIVENI 20.1700×; VADILALIND 36.7800×; KSCL 13.5600×; BANARISUG 29.3500×; HNDFDS 52.1300×; TRUALT 30.5800×.

Scenario	Peer multiple	Implied fair value
Bear (P25)	24.7600×	₹60.57
Base (median)	30.5800×	₹74.80
Bull (P75)	41.6300×	₹101.83

P/B · 20.00% effective method weight

Company multiple: 2.3000×. Eligible peers (6): PICCADIL 7.2300×; TRIVENI 2.0400×; VADILALIND 11.8600×; KSCL 2.2600×; BANARISUG 2.2700×; HNDFDS 6.6000×.

Scenario	Peer multiple	Implied fair value
Bear (P25)	2.2625×	₹71.47
Base (median)	4.4350×	₹140.09
Bull (P75)	7.0725×	₹223.40

EV/EBITDA · 40.00% effective method weight

Company multiple: 12.8000×. Eligible peers (4): PICCADIL 26.2152×; KSCL 13.4360×; BANARISUG 23.4761×; HNDFDS 13.2803×.

Scenario	Peer multiple	Implied fair value
Bear (P25)	13.3971×	₹76.04
Base (median)	18.4560×	₹104.75
Bull (P75)	24.1609×	₹137.13

Fair value = the production method’s median fair value × scenario multiple ÷ median multiple, equivalent to the current engine’s price × peer multiple ÷ subject multiple. Effective method weights are normalized across methods with a fair value; the final peer result is rounded to two decimals.

Only methods eligible under the current sector/company rules contribute. Subject multiples must be positive. Peer observations must pass the existing method-specific bounds and sector caps. Four eligible peers per contributing method are required for quartiles; the production median's existing minimum is unchanged. A missing method's Bear/Bull is not replaced with another method or a Base estimate.

Final peer scenario values
Bear	Base	Bull
₹68.94	₹99.84	₹140.27

Peer selection

Peers are selected from the same Fast Moving Consumer Goods industry. 8 companies were matched as valid comparables.

Same-industry peers share similar business models, cost structures, and growth prospects — making them the most appropriate benchmarks for valuation multiples.

Peer comparison table

Fast Moving Consumer Goods · 8 peers · sector medians shown

Better than medianWorse than median

Company	Mkt Cap	P/E	P/B	EV/EBITDA	ROE	Net Margin	Rev CAGR 3y
Kokuyo Camlin KOKUYOCMLN · you	₹729 Cr	29.7×	2.3×	12.8×	7.7%	3.1%	1.3%
Sector median	—	30.6×	4.4×	18.5×	15.3%	1.8%	13.5%
Piccadily Agro Industries Limited PICCADIL	₹6,141 Cr	46.5×	7.2×	26.2×	15.3%	12.1%	21.3%
Triveni Engineering & Industries Limited TRIVENI	₹5,866 Cr	20.2×	2.0×	—	10.1%	-0.0%	—
Vadilal Industries Limited VADILALIND	₹5,562 Cr	36.8×	11.9×	—	32.3%	0.2%	—
Kaveri Seed Company Limited KSCL	₹4,965 Cr	13.6×	2.3×	13.4×	16.8%	21.2%	9.2%
Bannari Amman Sugars Limited BANARISUG	₹4,913 Cr	29.4×	2.3×	23.5×	7.7%	7.7%	-8.8%
Shree Renuka Sugars Limited RENUKA	₹4,672 Cr	-6.7×	-18.3×	—	272.9%	-0.1%	—
Hindustan Foods Limited HNDFDS	₹4,283 Cr	52.1×	6.6×	13.3×	12.8%	3.5%	17.8%
TruAlt Bioenergy Limited TRUALT	₹4,128 Cr	30.6×	—	—	—	0.1%	—

Peer comparison verdict

Kokuyo is fairly valued relative to sector peers — trading near the sector median on key multiples (P/E ~30.6×, EV/EBITDA ~18.5×). Focus on execution quality and earnings trajectory from here.

Why median? Why these weights?

Median over mean: The sector median is used instead of the average because valuation multiples have extreme outliers — one high-growth company at 200× P/E would dramatically skew a mean. The median gives the middle value in the peer set, which better represents typical pricing.

Sector-specific weights: The weight given to each method reflects what matters most in this sector. For banks, P/B dominates because their value is tied to book assets. For IT companies, P/E carries the most weight because earnings quality matters more than asset base. For capital-intensive businesses, EV/EBITDA accounts for varying debt levels across peers and removes financing structure bias.

Limitations of peer comparison

Peer comparison assumes comparable companies are truly comparable — which is never perfectly true. Sector classifications can be imperfect: a conglomerate classified as "IT" may also have significant manufacturing revenue. Small peer counts (below 5) reduce confidence, as a single outlier can skew the sector median. When the entire sector is broadly expensive, peer comparison will show even an expensive stock as "fairly valued" relative to its peers.

The peer fair value shown is an algorithmic estimate based on publicly available financial data. It is not investment advice or a recommendation to buy, sell, or hold any security. Please consult a SEBI-registered investment adviser before making any investment decision.