Union Gas Holdings Ltd

股價

0.32 SGD

公允價值

0.55 SGD

16.7%

Normalized EBIT Margin

6.8%

Normalized CapEx as % of Revenue

14.0%

Normalized Tax Rate

Earnings Power Value

股價

0.32 SGD

公允價值

0.55 SGD

看漲

77.7%

Adj EBIT Margin

Normalized EBIT Margin

Normalized Tax Rate

CapEx

Adj Earnings

Fair Value


Estimate Adjusted EBIT Margin

	Fiscal Year Ending					LTM
	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	Dec-24
(SGD in millions)	FY-4	FY-3	FY-2	FY-1	FY	LTM

Revenue	119	123	135	129	126	126

Adjusted EBITDA Build-up
EBT, Incl. Unusual Items	33	17	6	15	15	15
(+) Net Interest Expense	(1)	0	1	1	1	1
(+) Other Non Operating Exp.	(9)	(3)	(3)	(1)	(2)	(2)
(+) D&A	7	8	8	7	12	12
(+) Non-recurring Items	(3)	(9)	(0)	(0)	(0)	(0)
Adjusted EBITDA	26	14	10	22	27	27

(-) D&A	(7)	(8)	(8)	(7)	(12)	(12)

Adjusted EBIT	19	6	3	15	14	14
% of Revenue	16.2%	5.1%	2.2%	11.6%	11.4%	11.4%


	Low	Median	High

Adjusted EBIT Margin	2.2%	11.4%	16.2%

支援算式

Equity Waterfall


Equity Waterfall

	Model
(SGD in millions)	Low	Mid	High	Market
Enterprise Value	51	195	323	119
(+) Cash & Short Term Investments	13	13	13	13
(+) Investments & Other	0	0	0	0
(-) Debt	(33)	(33)	(33)	(33)
(-) Other Liabilities	(0)	(0)	(0)	(0)
(-) Preferred Stock	0	0	0	0
(-) Other	0	0	0	0
Value of Common Equity	31	175	303	98
(/) Shares Outstanding	317.5	317.5	317.5	317.5
Implied Stock Price (SGD)	0.10	0.55	0.95	0.31
FX Rate: SGD/SGD	1.00	1.00	1.00	1.00
Implied Stock Price (SGD)	0.10	0.55	0.95	0.31

Upside / (Downside)	-68.65%	77.75%	207.70%


Stock Price	0.31
Stock Price Close	0.31
Restatment Type	Press Release
Reporting Currency	SGD
Trading Currency	SGD
FX Rate: SGD/SGD	1.00
Market Cap	98.4
Shares Outstanding	317.5
Share Exchange Ratio	1.0
Liquid Long-term Investments	0

載入錯誤