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 | 1.1x - 1.2x | 1.1x |
| Selected Fwd Ps Multiple | 0.9x - 1.0x | 0.9x |
| Fair Value | $0.14 - $0.15 | $0.14 |
| Upside | -40.1% - -33.8% | -37.0% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| S-Fuelcell co., Ltd. | - | KOSDAQ:A288620 |
| Sieyuan Electric Co., Ltd. | 202,800.0% | SZSE:002028 |
| House of Investments, Inc. | - | PSE:HI |
| Zumtobel Group AG | - | WBAG:ZAG |
| Kumwell Corporation Public Company Limited | - | SET:KUMWEL |
| A. Soriano Corporation | - | OTCPK:SRIO.F |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| A288620 | 2028 | HI | ZAG | KUMWEL | SRIO.F | |||
| KOSDAQ:A288620 | SZSE:002028 | PSE:HI | WBAG:ZAG | SET:KUMWEL | OTCPK:SRIO.F | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -2.4% | 19.4% | 1.1% | -0.6% | 6.1% | 9.5% | ||
| 3Y CAGR | -10.7% | 21.1% | 68.9% | 2.6% | 7.9% | 14.0% | ||
| Latest Twelve Months | 3.5% | 23.8% | 105.5% | -1.9% | 13.6% | -6.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.9% | 13.3% | 6.4% | 3.3% | 9.6% | 18.3% | ||
| Prior Fiscal Year | -7.2% | 12.5% | 7.8% | 4.9% | 6.5% | 18.5% | ||
| Latest Fiscal Year | -3.5% | 13.3% | 3.8% | 2.2% | 9.1% | 27.8% | ||
| Latest Twelve Months | -3.5% | 13.3% | 5.3% | 1.5% | 9.6% | 13.9% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -29.7x | 20.2x | 7.2x | 4.7x | 5.4x | 0.1x | ||
| Price / LTM Sales | 2.3x | 3.6x | 0.1x | 0.2x | 0.8x | 1.1x | ||
| LTM P/E Ratio | -65.3x | 27.2x | 2.8x | 13.0x | 8.6x | 8.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.1x | 0.8x | 3.6x | |||||
| Historical LTM P/S Ratio | 0.8x | 0.9x | 1.3x | |||||
| Selected Price / Sales Multiple | 1.1x | 1.1x | 1.2x | |||||
| (x) LTM Sales | 14,601 | 14,601 | 14,601 | |||||
| (=) Equity Value | 15,581 | 16,401 | 17,221 | |||||
| (/) Shares Outstanding | 2,170.3 | 2,170.3 | 2,170.3 | |||||
| Implied Value Range | 7.18 | 7.56 | 7.93 | |||||
| FX Rate: PHP/USD | 55.7 | 55.7 | 55.7 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.13 | 0.14 | 0.14 | 0.23 | ||||
| Upside / (Downside) | -43.9% | -41.0% | -38.0% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | A288620 | 2028 | HI | ZAG | KUMWEL | SRIO.F | |
| Value of Common Equity | 77,401 | 58,056 | 4,981 | 217 | 499 | 27,784 | |
| (/) Shares Outstanding | 7.0 | 778.2 | 1,469.3 | 42.6 | 430.0 | 2,170.3 | |
| Implied Stock Price | 11,090.00 | 74.60 | 3.39 | 5.10 | 1.16 | 12.80 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 55.66 | |
| Implied Stock Price (Trading Cur) | 11,090.00 | 74.60 | 3.39 | 5.10 | 1.16 | 0.23 | |
| Trading Currency | KRW | CNY | PHP | EUR | THB | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 55.66 | |