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 Ps Multiple | 1.0x - 1.2x | 1.1x |
| Selected Fwd Ps Multiple | 1.0x - 1.1x | 1.0x |
| Fair Value | S$0.32 - S$0.36 | S$0.34 |
| Upside | 26.6% - 39.9% | 33.2% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Straco Corporation Limited | - | SGX:S85 |
| Genting Singapore Limited | - | SGX:G13 |
| Bonvests Holdings Limited | - | SGX:B28 |
| Hotel Properties Limited | - | SGX:H15 |
| Kimly Limited | - | Catalist:1D0 |
| Jumbo Group Limited | - | Catalist:42R |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| S85 | G13 | B28 | H15 | 1D0 | 42R | |||
| SGX:S85 | SGX:G13 | SGX:B28 | SGX:H15 | Catalist:1D0 | Catalist:42R | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -5.6% | 0.4% | -0.3% | 4.5% | 8.9% | 4.4% | ||
| 3Y CAGR | 24.8% | 33.3% | 18.6% | 26.3% | 10.2% | 32.5% | ||
| Latest Twelve Months | -0.8% | 4.6% | 3.4% | 7.9% | 1.1% | 0.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 13.4% | 19.5% | -1.9% | 6.6% | 12.8% | -2.0% | ||
| Prior Fiscal Year | 31.3% | 25.3% | 3.3% | 86.3% | 11.6% | 8.2% | ||
| Latest Fiscal Year | 33.4% | 22.9% | 0.8% | 2.9% | 10.4% | 7.2% | ||
| Latest Twelve Months | 33.4% | 22.9% | 0.8% | 2.9% | 9.5% | 6.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 5.6x | 5.5x | 16.6x | 20.0x | 9.2x | 8.2x | ||
| Price / LTM Sales | 4.3x | 3.5x | 1.7x | 3.7x | 1.3x | 0.8x | ||
| LTM P/E Ratio | 12.9x | 15.2x | 199.0x | 127.4x | 13.3x | 12.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 1.3x | 3.5x | 4.3x | |||||
| Historical LTM P/S Ratio | 0.9x | 1.5x | 2.4x | |||||
| Selected Price / Sales Multiple | 1.0x | 1.1x | 1.2x | |||||
| (x) LTM Sales | 191 | 191 | 191 | |||||
| (=) Equity Value | 199 | 209 | 220 | |||||
| (/) Shares Outstanding | 601.1 | 601.1 | 601.1 | |||||
| Implied Value Range | 0.33 | 0.35 | 0.37 | |||||
| FX Rate: SGD/SGD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.33 | 0.35 | 0.37 | 0.26 | ||||
| Upside / (Downside) | 29.8% | 36.7% | 43.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | S85 | G13 | B28 | H15 | 1D0 | 42R | |
| Value of Common Equity | 351 | 8,821 | 371 | 2,568 | 404 | 153 | |
| (/) Shares Outstanding | 855.5 | 12,082.9 | 401.5 | 527.3 | 1,244.1 | 601.1 | |
| Implied Stock Price | 0.41 | 0.73 | 0.93 | 4.87 | 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) | 0.41 | 0.73 | 0.93 | 4.87 | 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 | |