Udayshivakumar Infra — Peer Comparison

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

Base peer fair value

₹65.77

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
RIIL	104.32	2.73	—	25.31
SRM	12.53	4.83	—	—
GAYAPROJ	0.47	-1.68	—	—
SEPC	-288.50	0.79	—	—
SUPREMEINF	0.14	-0.18	—	—
LIKHITHA	25.55	2.52	—	—
OMINFRAL	38.88	1.05	26.55	1.60
GOELCONS	14.12	—	—	—

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 · 28.57% effective method weight

Company multiple: 8.6000×. Eligible peers (7): RIIL 104.3200×; SRM 12.5300×; GAYAPROJ 0.4700×; SUPREMEINF 0.1400×; LIKHITHA 25.5500×; OMINFRAL 38.8800×; GOELCONS 14.1200×.

Scenario	Peer multiple	Implied fair value
Bear (P25)	6.5000×	₹14.33
Base (median)	14.1200×	₹31.13
Bull (P75)	32.2150×	₹71.02

P/B · 71.43% effective method weight

Company multiple: 0.6000×. Eligible peers (5): RIIL 2.7300×; SRM 4.8300×; SEPC 0.7900×; LIKHITHA 2.5200×; OMINFRAL 1.0500×.

Scenario	Peer multiple	Implied fair value
Bear (P25)	1.0500×	₹33.18
Base (median)	2.5200×	₹79.63
Bull (P75)	2.7300×	₹86.27

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
₹27.79	₹65.77	₹81.91

Peer selection

Peers are selected from the same Construction 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

Construction · 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
Udayshivakumar Infra USK · you	₹102 Cr	8.6×	0.6×	—	6.8%	0.1%	—
Sector median	—	14.1×	2.5×	26.6×	2.6%	0.1%	-13.5%
Reliance Industrial Infrastructure Limited RIIL	₹1,150 Cr	104.3×	2.7×	—	2.6%	27.3%	-12.6%
SRM Contractors Limited SRM	₹1,109 Cr	12.5×	4.8×	—	38.5%	0.1%	—
Gayatri Projects Limited GAYAPROJ	₹982 Cr	0.5×	-1.7×	—	-356.3%	0.2%	—
SEPC Limited SEPC	₹937 Cr	-288.5×	0.8×	—	-0.3%	-0.2%	—
Supreme Infrastructure India Limited SUPREMEINF	₹886 Cr	0.1×	-0.2×	—	-127.8%	-2.5%	—
Likhitha Infrastructure Limited LIKHITHA	₹855 Cr	25.6×	2.5×	—	9.9%	0.1%	—
OM INFRA LIMITED OMINFRAL	₹799 Cr	38.9×	1.1×	26.6×	2.7%	4.1%	-14.5%
GOEL CONSTRUCTION COMPANY LIMITED GOELCONS	₹653 Cr	14.1×	—	—	—	—	—

Peer comparison verdict

Udayshivakumar looks attractively valued — trading at a discount to sector peers on P/E (8.6× vs sector median 14.1×) while delivering above-average returns on equity (6.8% vs 2.6%).

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.