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 | -1.8x - -2.0x | -1.9x |
Selected Fwd P/E Multiple | -1.9x - -2.1x | -2.0x |
Fair Value | S$0.014 - S$0.015 | S$0.015 |
Upside | 16.0% - 28.2% | 22.1% |
Benchmarks | - | Full Ticker |
TSH Corporation Limited | - | Catalist:KUH |
Autagco Ltd. | - | Catalist:1D3 |
Datapulse Technology Limited | - | SGX:BKW |
Adventus Holdings Limited | - | Catalist:5EF |
GS Holdings Limited | - | Catalist:43A |
Prospera Global Limited | - | Catalist:5HH |
- | - | - |
Select Price / LTM EPS Ratio | ||||||||
Benchmark Companies | ||||||||
KUH | 1D3 | BKW | 5EF | 43A | 5HH | |||
Catalist:KUH | Catalist:1D3 | SGX:BKW | Catalist:5EF | Catalist:43A | Catalist:5HH | |||
Historical Net Income Growth | ||||||||
5Y CAGR | 7.5% | NM- | NM- | NM- | NM- | NM- | ||
3Y CAGR | NM- | NM- | NM- | NM- | NM- | NM- | ||
Latest Twelve Months | 118.1% | -62.3% | 2566.1% | 2.1% | -150.9% | -104.1% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | -5.0% | -105.2% | -180.6% | -598.1% | -106.8% | -435.3% | ||
Prior Fiscal Year | 3.6% | -110.4% | -26.2% | -116.0% | 32.8% | -221.4% | ||
Latest Fiscal Year | 7.3% | -211.7% | 73.0% | -64.7% | -16.7% | -497.6% | ||
Latest Twelve Months | 7.3% | -200.5% | 72.5% | -64.7% | -16.7% | -497.6% | ||
Current Trading Multiples | ||||||||
EV / LTM EBITDA | 2.7x | -8.0x | 15.0x | -58.3x | -40.4x | -2.8x | ||
Price / LTM Sales | 0.2x | 4.0x | 5.6x | 1.7x | 4.3x | 8.1x | ||
LTM P/E Ratio | 3.1x | -2.0x | 7.7x | -2.6x | -25.6x | -1.6x | ||
Low | Mid | High | ||||||
Benchmark LTM P/E Ratio | -25.6x | -2.0x | 7.7x | |||||
Historical LTM P/E Ratio | -10.1x | -2.8x | -1.3x | |||||
Selected P/E Multiple | -1.8x | -1.9x | -2.0x | |||||
(x) LTM Net Income | (3) | (3) | (3) | |||||
(=) Equity Value | 6 | 6 | 6 | |||||
(/) Shares Outstanding | 414.1 | 414.1 | 414.1 | |||||
Implied Value Range | 0.01 | 0.01 | 0.01 | |||||
FX Rate: SGD/SGD | 1.0 | 1.0 | 1.0 | Market Price | ||||
Implied Value Range (Trading Cur) | 0.01 | 0.01 | 0.01 | 0.01 | ||||
Upside / (Downside) | 12.5% | 18.4% | 24.4% |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | KUH | 1D3 | BKW | 5EF | 43A | 5HH | |
Value of Common Equity | 3 | 5 | 34 | 10 | 39 | 5 | |
(/) Shares Outstanding | 44.4 | 2,607.0 | 236.8 | 3,306.6 | 1,038.2 | 414.1 | |
Implied Stock Price | 0.06 | 0.00 | 0.14 | 0.00 | 0.04 | 0.01 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
Implied Stock Price (Trading Cur) | 0.06 | 0.00 | 0.14 | 0.00 | 0.04 | 0.01 | |
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 |