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 | 42.0x - 46.4x | 44.2x |
| Selected Fwd P/E Multiple | 66.9x - 73.9x | 70.4x |
| Fair Value | $0.40 - $0.44 | $0.42 |
| Upside | -6.9% - 2.9% | -2.0% |
| Benchmarks | - | Full Ticker |
| Eneco Energy Limited | - | SGX:R14 |
| GKE Corporation Limited | 59,500.0% | Catalist:595 |
| Vibrant Group Limited | - | SGX:BIP |
| AGX Group Berhad | - | KLSE:AGX |
| A-Sonic Aerospace Limited | - | SGX:BTJ |
| COSCO SHIPPING International (Singapore) Co., Ltd. | - | OTCPK:CSCM.Y |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| R14 | 595 | BIP | AGX | BTJ | CSCM.Y | |||
| SGX:R14 | Catalist:595 | SGX:BIP | KLSE:AGX | SGX:BTJ | OTCPK:CSCM.Y | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | 8.4% | NM- | 2.6% | -5.8% | ||
| 3Y CAGR | NM- | -28.0% | -6.1% | 29.0% | -24.2% | -43.4% | ||
| Latest Twelve Months | -961.4% | 41.8% | 1182.0% | NM | 193.5% | 188.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 1.0% | 5.5% | -0.9% | 4.2% | 1.6% | -4.4% | ||
| Prior Fiscal Year | 0.3% | 3.6% | 0.4% | 5.2% | 0.5% | 1.1% | ||
| Latest Fiscal Year | -2.3% | 3.9% | 5.1% | 5.3% | 1.0% | 3.2% | ||
| Latest Twelve Months | -2.3% | 5.8% | 5.1% | 6.9% | 1.0% | 3.2% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 25.2x | 5.1x | 6.6x | 15.7x | -8.5x | 5.7x | ||
| Price / LTM Sales | 0.7x | 0.6x | 0.7x | 0.9x | 0.1x | 1.6x | ||
| LTM P/E Ratio | -31.4x | 10.9x | 13.7x | 12.8x | 10.2x | 51.5x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -31.4x | 10.9x | 13.7x | |||||
| Historical LTM P/E Ratio | -13.6x | 26.0x | 95.7x | |||||
| Selected P/E Multiple | 42.0x | 44.2x | 46.4x | |||||
| (x) LTM Net Income | 5 | 5 | 5 | |||||
| (=) Equity Value | 230 | 242 | 254 | |||||
| (/) Shares Outstanding | 510.3 | 510.3 | 510.3 | |||||
| Implied Value Range | 0.45 | 0.47 | 0.50 | |||||
| FX Rate: SGD/USD | 1.3 | 1.3 | 1.3 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.35 | 0.37 | 0.39 | 0.43 | ||||
| Upside / (Downside) | -18.1% | -13.8% | -9.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | R14 | 595 | BIP | AGX | BTJ | CSCM.Y | |
| Value of Common Equity | 22 | 74 | 105 | 219 | 29 | 281 | |
| (/) Shares Outstanding | 2,492.9 | 770.5 | 679.9 | 432.9 | 105.8 | 510.3 | |
| Implied Stock Price | 0.01 | 0.10 | 0.16 | 0.51 | 0.28 | 0.55 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 0.78 | 1.28 | |
| Implied Stock Price (Trading Cur) | 0.01 | 0.10 | 0.16 | 0.51 | 0.36 | 0.43 | |
| Trading Currency | SGD | SGD | SGD | MYR | SGD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 0.78 | 1.28 | |