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 | 1.4x - 1.5x | 1.5x |
| Selected Fwd Ps Multiple | 1.3x - 1.5x | 1.4x |
| Fair Value | HK$ 0.26 - HK$ 0.29 | HK$ 0.27 |
| Upside | 51.8% - 67.8% | 59.8% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Sakae Holdings Ltd. | - | SGX:5DO |
| Bromat Holdings Ltd. | - | Catalist:9I7 |
| Katrina Group Ltd. | - | Catalist:1A0 |
| KOP Limited | - | Catalist:5I1 |
| Prospera Global Limited | - | Catalist:5HH |
| JLogo Holdings Limited | 852,700.0% | SEHK:8527 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 5DO | 9I7 | 1A0 | 5I1 | 5HH | 8527 | |||
| SGX:5DO | Catalist:9I7 | Catalist:1A0 | Catalist:5I1 | Catalist:5HH | SEHK:8527 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -20.4% | -34.7% | -8.3% | 34.0% | -2.1% | -2.3% | ||
| 3Y CAGR | -12.0% | -27.7% | 0.6% | 113.3% | 15.5% | 9.1% | ||
| Latest Twelve Months | -9.5% | 9.5% | -7.7% | -31.9% | -9.2% | -11.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -0.2% | -76.2% | -5.3% | -66.3% | -432.2% | -17.1% | ||
| Prior Fiscal Year | 7.6% | -62.1% | -2.3% | -64.7% | -221.4% | -9.7% | ||
| Latest Fiscal Year | -22.9% | -11.0% | 4.2% | -3.6% | -456.8% | -28.9% | ||
| Latest Twelve Months | -26.0% | -23.7% | 4.2% | -3.8% | -456.8% | -29.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 16.2x | -38.2x | 11.4x | 7.2x | -2.2x | -10.5x | ||
| Price / LTM Sales | 0.9x | 4.4x | 0.2x | 0.6x | 6.7x | 0.9x | ||
| LTM P/E Ratio | -3.4x | -18.7x | 3.8x | -16.6x | -1.5x | -3.2x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.2x | 0.9x | 6.7x | |||||
| Historical LTM P/S Ratio | 1.5x | 3.0x | 17.9x | |||||
| Selected Price / Sales Multiple | 1.4x | 1.5x | 1.5x | |||||
| (x) LTM Sales | 16 | 16 | 16 | |||||
| (=) Equity Value | 22 | 23 | 24 | |||||
| (/) Shares Outstanding | 500.0 | 500.0 | 500.0 | |||||
| Implied Value Range | 0.04 | 0.05 | 0.05 | |||||
| FX Rate: SGD/HKD | 0.2 | 0.2 | 0.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.26 | 0.27 | 0.28 | 0.17 | ||||
| Upside / (Downside) | 49.2% | 57.1% | 64.9% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 5DO | 9I7 | 1A0 | 5I1 | 5HH | 8527 | |
| Value of Common Equity | 12 | 6 | 9 | 45 | 5 | 15 | |
| (/) Shares Outstanding | 139.0 | 308.3 | 251.5 | 1,108.0 | 414.1 | 500.0 | |
| Implied Stock Price | 0.09 | 0.02 | 0.03 | 0.04 | 0.01 | 0.03 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.17 | |
| Implied Stock Price (Trading Cur) | 0.09 | 0.02 | 0.03 | 0.04 | 0.01 | 0.17 | |
| Trading Currency | SGD | SGD | SGD | SGD | SGD | HKD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.17 | |