Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 10.6x - 11.7x | 11.2x |
| Selected Fwd P/E Multiple | 11.4x - 12.6x | 12.0x |
| Fair Value | S$0.28 - S$0.31 | S$0.30 |
| Upside | 9.9% - 21.5% | 15.7% |
| Benchmarks | - | Full Ticker |
| Kimly Limited | - | Catalist:1D0 |
| YKGI Limited | - | Catalist:YK9 |
| ABR Holdings Limited | 53,300.0% | SGX:533 |
| Hotel Grand Central Limited | - | SGX:H18 |
| Banyan Tree Holdings Limited | - | SGX:B58 |
| Jumbo Group Limited | - | Catalist:42R |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 1D0 | YK9 | 533 | H18 | B58 | 42R | |||
| Catalist:1D0 | Catalist:YK9 | SGX:533 | SGX:H18 | SGX:B58 | Catalist:42R | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 10.6% | 35.7% | 13.0% | NM- | 130.2% | 3.2% | ||
| 3Y CAGR | -5.5% | -18.8% | 13.5% | NM- | NM- | NM- | ||
| Latest Twelve Months | -9.2% | 249.3% | 2.9% | -217.8% | 32.8% | -6.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 12.7% | 8.2% | 3.6% | 12.9% | -14.0% | -2.1% | ||
| Prior Fiscal Year | 11.6% | 2.2% | 3.0% | 8.0% | 9.7% | 8.2% | ||
| Latest Fiscal Year | 10.4% | 7.3% | 2.7% | -10.0% | 11.1% | 7.2% | ||
| Latest Twelve Months | 10.4% | 7.3% | 2.7% | -10.0% | 11.1% | 7.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 8.5x | 6.6x | 11.7x | 9.2x | 9.2x | 5.7x | ||
| Price / LTM Sales | 1.2x | 0.7x | 0.6x | 3.6x | 0.8x | 0.8x | ||
| LTM P/E Ratio | 11.6x | 9.8x | 21.8x | -35.7x | 6.8x | 11.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -35.7x | 9.8x | 21.8x | |||||
| Historical LTM P/E Ratio | -408.0x | -14.6x | 13.3x | |||||
| Selected P/E Multiple | 10.6x | 11.2x | 11.7x | |||||
| (x) LTM Net Income | 14 | 14 | 14 | |||||
| (=) Equity Value | 145 | 153 | 160 | |||||
| (/) Shares Outstanding | 601.1 | 601.1 | 601.1 | |||||
| Implied Value Range | 0.24 | 0.25 | 0.27 | |||||
| FX Rate: SGD/SGD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.24 | 0.25 | 0.27 | 0.26 | ||||
| Upside / (Downside) | -5.5% | -0.5% | 4.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 1D0 | YK9 | 533 | H18 | B58 | 42R | |
| Value of Common Equity | 385 | 45 | 79 | 499 | 286 | 153 | |
| (/) Shares Outstanding | 1,243.5 | 425.0 | 201.0 | 739.4 | 866.5 | 601.1 | |
| Implied Stock Price | 0.31 | 0.11 | 0.40 | 0.68 | 0.33 | 0.26 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.31 | 0.11 | 0.40 | 0.68 | 0.33 | 0.26 | |
| Trading Currency | SGD | SGD | SGD | SGD | SGD | SGD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |