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 | 2.6x - 2.8x | 2.7x |
| Selected Fwd Ps Multiple | 2.0x - 2.2x | 2.1x |
| Fair Value | S$0.76 - S$0.84 | S$0.80 |
| Upside | 22.3% - 35.2% | 28.8% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Banyan Tree Holdings Limited | - | SGX:B58 |
| Kimly Limited | - | Catalist:1D0 |
| Hotel Grand Central Limited | - | SGX:H18 |
| YKGI Limited | - | Catalist:YK9 |
| Genting Singapore Limited | - | SGX:G13 |
| Sim Leisure Group Ltd. | - | Catalist:URR |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| B58 | 1D0 | H18 | YK9 | G13 | URR | |||
| SGX:B58 | Catalist:1D0 | SGX:H18 | Catalist:YK9 | SGX:G13 | Catalist:URR | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 1.9% | 8.9% | -1.9% | 15.8% | 0.4% | 50.3% | ||
| 3Y CAGR | 19.8% | 10.2% | 4.5% | 5.5% | 33.3% | 111.7% | ||
| Latest Twelve Months | 16.1% | 1.8% | -5.8% | 6.2% | 4.6% | 23.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -14.0% | 12.7% | 12.9% | 8.2% | 19.5% | 21.8% | ||
| Prior Fiscal Year | 9.7% | 11.6% | 8.0% | 2.2% | 25.3% | 16.2% | ||
| Latest Fiscal Year | 11.1% | 10.4% | -10.0% | 7.3% | 22.9% | 13.6% | ||
| Latest Twelve Months | 11.1% | 10.4% | -10.0% | 7.3% | 22.9% | 13.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 9.2x | 8.4x | 9.3x | 6.0x | 5.2x | 7.0x | ||
| Price / LTM Sales | 0.8x | 1.2x | 3.6x | 0.6x | 3.4x | 2.1x | ||
| LTM P/E Ratio | 6.8x | 11.5x | -35.9x | 8.9x | 14.7x | 15.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.6x | 1.2x | 3.6x | |||||
| Historical LTM P/S Ratio | 2.1x | 2.6x | 7.4x | |||||
| Selected Price / Sales Multiple | 2.6x | 2.7x | 2.8x | |||||
| (x) LTM Sales | 168 | 168 | 168 | |||||
| (=) Equity Value | 431 | 454 | 476 | |||||
| (/) Shares Outstanding | 165.4 | 165.4 | 165.4 | |||||
| Implied Value Range | 2.61 | 2.74 | 2.88 | |||||
| FX Rate: MYR/SGD | 3.4 | 3.4 | 3.4 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.77 | 0.82 | 0.86 | 0.62 | ||||
| Upside / (Downside) | 24.9% | 31.5% | 38.1% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | B58 | 1D0 | H18 | YK9 | G13 | URR | |
| Value of Common Equity | 286 | 379 | 503 | 43 | 8,518 | 345 | |
| (/) Shares Outstanding | 866.5 | 1,243.5 | 739.4 | 425.0 | 12,082.3 | 165.4 | |
| Implied Stock Price | 0.33 | 0.31 | 0.68 | 0.10 | 0.71 | 2.09 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 3.36 | |
| Implied Stock Price (Trading Cur) | 0.33 | 0.31 | 0.68 | 0.10 | 0.71 | 0.62 | |
| Trading Currency | SGD | SGD | SGD | SGD | SGD | SGD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 3.36 | |