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 - 1.1x | 1.0x |
Selected Fwd Ps Multiple | 0.5x - 0.6x | 0.5x |
Fair Value | S$0.061 - S$0.067 | S$0.064 |
Upside | 44.8% - 60.0% | 52.4% |
Benchmarks | Ticker | Full Ticker |
---|---|---|
Datapulse Technology Limited | - | SGX:BKW |
HL Global Enterprises Limited | - | SGX:AVX |
K2 F&B Holdings Limited | 210,800.0% | SEHK:2108 |
Japan Foods Holding Ltd. | - | Catalist:5OI |
AF Global Limited | - | SGX:L38 |
KOP Limited | - | Catalist:5I1 |
Select Price / LTM Sales Ratio | ||||||||
Benchmark Companies | ||||||||
BKW | AVX | 2108 | 5OI | L38 | 5I1 | |||
SGX:BKW | SGX:AVX | SEHK:2108 | Catalist:5OI | SGX:L38 | Catalist:5I1 | |||
Historical Sales Growth | ||||||||
5Y CAGR | 23.5% | -4.2% | 6.4% | 4.1% | 2.1% | 34.0% | ||
3Y CAGR | 81.2% | 32.5% | 15.2% | 15.2% | 80.1% | 113.3% | ||
Latest Twelve Months | 1.2% | -2.7% | 2.6% | -3.2% | 10.7% | -13.7% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | -180.6% | 6.7% | 10.9% | 2.4% | -44.2% | -65.6% | ||
Prior Fiscal Year | -26.2% | 27.9% | 13.1% | -0.6% | 9.3% | -64.7% | ||
Latest Fiscal Year | 73.0% | 28.7% | 4.9% | -9.4% | -8.4% | -3.6% | ||
Latest Twelve Months | 72.5% | 28.7% | 4.9% | -9.4% | -8.4% | -3.8% | ||
Current Trading Multiples | ||||||||
EV / LTM EBITDA | 15.2x | -61.5x | 21.4x | -12.9x | 17.9x | 13.3x | ||
Price / LTM Sales | 5.6x | 4.8x | 0.5x | 0.4x | 2.6x | 0.7x | ||
LTM P/E Ratio | 7.8x | 16.6x | 9.5x | -4.4x | -30.3x | -40.4x | ||
Low | Mid | High | ||||||
Benchmark LTM P/S Ratio | 0.4x | 2.6x | 5.6x | |||||
Historical LTM P/S Ratio | 0.4x | 2.1x | 5.4x | |||||
Selected Price / Sales Multiple | 1.0x | 1.0x | 1.1x | |||||
(x) LTM Sales | 70 | 70 | 70 | |||||
(=) Equity Value | 69 | 73 | 77 | |||||
(/) Shares Outstanding | 1,108.0 | 1,108.0 | 1,108.0 | |||||
Implied Value Range | 0.06 | 0.07 | 0.07 | |||||
FX Rate: SGD/SGD | 1.0 | 1.0 | 1.0 | Market Price | ||||
Implied Value Range (Trading Cur) | 0.06 | 0.07 | 0.07 | 0.04 | ||||
Upside / (Downside) | 49.2% | 57.1% | 64.9% |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | BKW | AVX | 2108 | 5OI | L38 | 5I1 | |
Value of Common Equity | 34 | 27 | 27 | 35 | 78 | 47 | |
(/) Shares Outstanding | 236.8 | 93.9 | 800.0 | 173.7 | 1,055.6 | 1,108.0 | |
Implied Stock Price | 0.14 | 0.29 | 0.03 | 0.20 | 0.07 | 0.04 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 0.16 | 1.00 | 1.00 | 1.00 | |
Implied Stock Price (Trading Cur) | 0.14 | 0.29 | 0.21 | 0.20 | 0.07 | 0.04 | |
Trading Currency | SGD | SGD | HKD | SGD | SGD | SGD | |
FX Rate to Reporting Currency | 1.00 | 1.00 | 0.16 | 1.00 | 1.00 | 1.00 |