| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| 747 | 3383 | 2007 | BCD | 1778 | | 1966 | |
| SEHK:747 | SEHK:3383 | SEHK:2007 | SGX:BCD | SEHK:1778 | | SEHK:1966 | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | -54.9% | -5.1% | 1.1% | -38.5% | -15.9% | | 3.3% | |
| 3Y CAGR | -40.2% | -18.6% | -4.7% | -30.1% | -24.9% | | -13.7% | |
| Latest Twelve Months | -78.9% | 4.8% | -44.0% | -28.7% | 21.3% | | 74.5% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | -774.0% | 5.9% | 3.4% | -2.6% | 15.7% | | 11.5% | |
| Prior Fiscal Year | -37.8% | -8.9% | 2.2% | 3.9% | 9.6% | | 8.9% | |
| Latest Fiscal Year | -7308.9% | -12.2% | -29.5% | -77.2% | 10.8% | | 0.6% | |
| Latest Twelve Months | -1765.5% | -19.3% | -30.4% | -77.2% | 9.3% | | 8.8% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 5.94x | 0.97x | 0.92x | 4.09x | -0.15x | | 1.10x | |
| EV / LTM EBIT | -0.3x | -5.0x | -3.0x | -5.3x | -1.6x | | 12.4x | |
| Price / LTM Sales | 10.36x | 0.06x | 0.04x | 0.33x | 0.14x | | 0.02x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | -0.15x | 0.97x | 5.94x | | | | | |
| Historical EV / LTM Revenue | 1.30x | 1.76x | 2.03x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 1.05x | 1.10x | 1.16x | | | | | |
| (x) LTM Revenue | 36,296 | 36,296 | 36,296 | | | | | |
| (=) Implied Enterprise Value | 37,933 | 39,930 | 41,926 | | | | | |
| (-) Non-shareholder Claims * | (39,101) | (39,101) | (39,101) | | | | | |
| (=) Equity Value | 0 | 829 | 2,825 | | | | | |
| (/) Shares Outstanding | 4,223.0 | 4,223.0 | 4,223.0 | | | | | |
| Implied Value Range | 0.00 | 0.20 | 0.67 | | | | | |
| FX Rate: CNY/HKD | 0.9 | 0.9 | 0.9 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 0.00 | 0.21 | 0.72 | | 0.14 | | | |
| Upside / (Downside) | -100.0% | 51.2% | 415.5% | | | | | |