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 | 1.6x - 1.8x | 1.7x |
| Selected Fwd Ps Multiple | 1.7x - 1.9x | 1.8x |
| Fair Value | $0.44 - $0.49 | $0.46 |
| Upside | -20.1% - -11.7% | -15.9% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Eneco Energy Limited | - | SGX:R14 |
| GKE Corporation Limited | 59,500.0% | Catalist:595 |
| Vibrant Group Limited | - | SGX:BIP |
| A-Sonic Aerospace Limited | - | SGX:BTJ |
| AGX Group Berhad | - | KLSE:AGX |
| COSCO SHIPPING International (Singapore) Co., Ltd. | - | OTCPK:CSCM.Y |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| R14 | 595 | BIP | BTJ | AGX | CSCM.Y | |||
| SGX:R14 | Catalist:595 | SGX:BIP | SGX:BTJ | KLSE:AGX | OTCPK:CSCM.Y | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -5.3% | 4.6% | 0.5% | 6.1% | NM- | 0.2% | ||
| 3Y CAGR | 3.3% | -2.4% | -9.4% | -15.6% | 7.2% | -4.5% | ||
| Latest Twelve Months | 2.4% | 7.4% | 7.9% | 27.7% | NM | -3.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.0% | 5.5% | -0.9% | 1.6% | 4.2% | -4.4% | ||
| Prior Fiscal Year | 0.3% | 3.6% | 0.4% | 0.5% | 5.2% | 1.1% | ||
| Latest Fiscal Year | -2.3% | 3.9% | 5.1% | 1.0% | 5.3% | 3.2% | ||
| Latest Twelve Months | -2.3% | 5.8% | 5.1% | 1.0% | 6.9% | 3.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 28.0x | 4.7x | 5.1x | -10.2x | 16.3x | 5.7x | ||
| Price / LTM Sales | 0.8x | 0.6x | 0.5x | 0.1x | 0.9x | 1.6x | ||
| LTM P/E Ratio | -34.9x | 9.6x | 9.1x | 9.1x | 13.3x | 50.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.1x | 0.6x | 0.9x | |||||
| Historical LTM P/S Ratio | 1.6x | 2.1x | 3.4x | |||||
| Selected Price / Sales Multiple | 1.6x | 1.7x | 1.8x | |||||
| (x) LTM Sales | 173 | 173 | 173 | |||||
| (=) Equity Value | 280 | 295 | 310 | |||||
| (/) Shares Outstanding | 510.3 | 510.3 | 510.3 | |||||
| Implied Value Range | 0.55 | 0.58 | 0.61 | |||||
| FX Rate: SGD/USD | 1.3 | 1.3 | 1.3 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.43 | 0.45 | 0.48 | 0.55 | ||||
| Upside / (Downside) | -22.2% | -18.1% | -14.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | R14 | 595 | BIP | BTJ | AGX | CSCM.Y | |
| Value of Common Equity | 25 | 66 | 69 | 26 | 225 | 360 | |
| (/) Shares Outstanding | 2,492.9 | 770.5 | 680.3 | 105.8 | 432.9 | 510.3 | |
| Implied Stock Price | 0.01 | 0.09 | 0.10 | 0.25 | 0.52 | 0.71 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 0.78 | 1.00 | 1.28 | |
| Implied Stock Price (Trading Cur) | 0.01 | 0.09 | 0.10 | 0.32 | 0.52 | 0.55 | |
| Trading Currency | SGD | SGD | SGD | SGD | MYR | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 0.78 | 1.00 | 1.28 | |