看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | -2.2x - -2.4x | -2.3x |
| Selected Fwd P/E Multiple | -2.9x - -3.2x | -3.1x |
| Fair Value | S$0.029 - S$0.032 | S$0.030 |
| Upside | 19.5% - 32.1% | 25.8% |
| Benchmarks | - | Full Ticker |
| Sanli Environmental Limited | 1,300.0% | Catalist:1E3 |
| Ocean Sky International Limited | - | Catalist:1B6 |
| China Next-Gen Commerce and Supply Chain Limited | 392,800.0% | SEHK:3928 |
| Progen Holdings Ltd | 58,300.0% | Catalist:583 |
| Chuan Holdings Limited | 142,000.0% | SEHK:1420 |
| Memiontec Holdings Ltd. | - | Catalist:TWL |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| 13 | 1B6 | 3928 | 583 | 1420 | TWL | |||
| Catalist:1E3 | Catalist:1B6 | SEHK:3928 | Catalist:583 | SEHK:1420 | Catalist:TWL | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 5.6% | NM- | NM- | NM- | 52.2% | NM- | ||
| 3Y CAGR | 106.7% | NM- | NM- | NM- | 75.7% | NM- | ||
| Latest Twelve Months | -32.6% | 96.7% | 24.4% | 35.2% | 150.9% | -328.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.1% | -9.4% | -10.4% | -36.4% | -0.3% | 2.8% | ||
| Prior Fiscal Year | 4.1% | -8.5% | -1.9% | -25.2% | 2.7% | 4.8% | ||
| Latest Fiscal Year | 2.2% | -0.3% | -1.4% | -12.5% | 5.7% | -14.0% | ||
| Latest Twelve Months | 2.0% | -0.3% | -1.4% | -12.5% | 5.7% | -14.0% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 8.9x | 4.7x | 215.2x | -11.9x | 1.2x | -3.3x | ||
| Price / LTM Sales | 0.2x | 0.3x | 2.8x | 1.8x | 0.2x | 0.3x | ||
| LTM P/E Ratio | 8.0x | -102.8x | -201.0x | -14.1x | 2.7x | -2.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -201.0x | -14.1x | 8.0x | |||||
| Historical LTM P/E Ratio | -2.1x | 69.4x | 96.8x | |||||
| Selected P/E Multiple | -2.2x | -2.3x | -2.4x | |||||
| (x) LTM Net Income | (7) | (7) | (7) | |||||
| (=) Equity Value | 16 | 17 | 18 | |||||
| (/) Shares Outstanding | 660.8 | 660.8 | 660.8 | |||||
| Implied Value Range | 0.02 | 0.03 | 0.03 | |||||
| FX Rate: SGD/SGD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.02 | 0.03 | 0.03 | 0.02 | ||||
| Upside / (Downside) | 2.4% | 7.8% | 13.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 13 | 1B6 | 3928 | 583 | 1420 | TWL | |
| Value of Common Equity | 24 | 9 | 158 | 10 | 22 | 16 | |
| (/) Shares Outstanding | 267.0 | 430.6 | 480.0 | 390.5 | 1,263.4 | 660.8 | |
| Implied Stock Price | 0.09 | 0.02 | 0.33 | 0.03 | 0.02 | 0.02 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 0.17 | 1.00 | 0.17 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.09 | 0.02 | 1.95 | 0.03 | 0.10 | 0.02 | |
| Trading Currency | SGD | SGD | HKD | SGD | HKD | SGD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 0.17 | 1.00 | 0.17 | 1.00 | |