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 | 11.5x - 12.7x | 12.1x |
Selected Fwd P/E Multiple | 12.0x - 13.2x | 12.6x |
Fair Value | €0.77 - €0.85 | €0.81 |
Upside | -10.6% - -1.2% | -5.9% |
Benchmarks | - | Full Ticker |
Old Chang Kee Ltd. | - | Catalist:5ML |
Yeo Hiap Seng Limited | - | SGX:Y03 |
QAF Limited | - | SGX:Q01 |
TS Wonders Holding Limited | 176,700.0% | SEHK:1767 |
Mewah International Inc. | - | SGX:MV4 |
Fraser and Neave, Limited | - | DB:FNV2 |
- | - | - |
Select Price / LTM EPS Ratio | ||||||||
Benchmark Companies | ||||||||
5ML | Y03 | Q01 | 1767 | MV4 | FNV2 | |||
Catalist:5ML | SGX:Y03 | SGX:Q01 | SEHK:1767 | SGX:MV4 | DB:FNV2 | |||
Historical Net Income Growth | ||||||||
5Y CAGR | 68.0% | -17.2% | 13.8% | 16.8% | 27.2% | -0.2% | ||
3Y CAGR | 26.0% | NM- | 16.0% | 22.7% | -21.5% | 2.4% | ||
Latest Twelve Months | 17.4% | 2.6% | 26.3% | 15.9% | -4.4% | 1.7% | ||
Historical Net Income Profit Margin | ||||||||
5 Year Average Margin | 8.4% | -0.2% | 6.5% | 7.8% | 1.6% | 10.1% | ||
Prior Fiscal Year | 9.6% | 2.0% | 4.4% | 7.8% | 1.0% | 6.3% | ||
Latest Fiscal Year | 11.1% | 2.1% | 5.5% | 9.0% | 0.8% | 7.0% | ||
Latest Twelve Months | 11.1% | 2.1% | 5.5% | 9.0% | 0.8% | 6.5% | ||
Current Trading Multiples | ||||||||
EV / LTM EBITDA | 6.5x | 26.1x | 4.7x | 2.5x | 7.1x | 2.1x | ||
Price / LTM Sales | 1.2x | 1.1x | 0.8x | 0.8x | 0.1x | 0.8x | ||
LTM P/E Ratio | 11.0x | 53.3x | 14.3x | 8.5x | 7.7x | 13.0x | ||
Low | Mid | High | ||||||
Benchmark LTM P/E Ratio | 7.7x | 11.0x | 53.3x | |||||
Historical LTM P/E Ratio | 11.6x | 13.2x | 14.9x | |||||
Selected P/E Multiple | 11.5x | 12.1x | 12.7x | |||||
(x) LTM Net Income | 150 | 150 | 150 | |||||
(=) Equity Value | 1,724 | 1,815 | 1,906 | |||||
(/) Shares Outstanding | 1,456.5 | 1,456.5 | 1,456.5 | |||||
Implied Value Range | 1.18 | 1.25 | 1.31 | |||||
FX Rate: SGD/EUR | 1.5 | 1.5 | 1.5 | Market Price | ||||
Implied Value Range (Trading Cur) | 0.79 | 0.83 | 0.87 | 0.86 | ||||
Upside / (Downside) | -8.2% | -3.4% | 1.5% |
Equity Value | |||||||
Benchmark Companies | |||||||
(in millions) | 5ML | Y03 | Q01 | 1767 | MV4 | FNV2 | |
Value of Common Equity | 124 | 367 | 498 | 55 | 299 | 1,878 | |
(/) Shares Outstanding | 121.4 | 627.2 | 575.3 | 1,000.0 | 1,500.7 | 1,456.5 | |
Implied Stock Price | 1.02 | 0.59 | 0.87 | 0.06 | 0.20 | 1.29 | |
FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 0.16 | 0.78 | 1.50 | |
Implied Stock Price (Trading Cur) | 1.02 | 0.59 | 0.87 | 0.34 | 0.26 | 0.86 | |
Trading Currency | SGD | SGD | SGD | HKD | SGD | EUR | |
FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 0.16 | 0.78 | 1.50 |