| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| CICG | 1CO | BIG1 | ALDUB | KOM | | LPL | |
| LJSE:CICG | XTRA:1CO | XTRA:BIG1 | ENXTPA:ALDUB | BME:KOM | | CSE:LPL | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | 3.0% | 2.7% | 13.3% | -4.1% | -1.0% | | 6.3% | |
| 3Y CAGR | 1.2% | -3.8% | 12.3% | 2.3% | -9.3% | | 6.4% | |
| Latest Twelve Months | 13.5% | 0.0% | 14.0% | -5.5% | -4.7% | | 2.2% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 15.0% | 5.2% | -20.4% | -1.0% | 0.9% | | 4.5% | |
| Prior Fiscal Year | 7.1% | 1.2% | -29.2% | 0.6% | 2.8% | | 7.4% | |
| Latest Fiscal Year | 13.0% | 0.5% | -21.8% | -11.2% | 2.6% | | 7.2% | |
| Latest Twelve Months | 13.0% | -0.6% | -25.9% | -6.6% | 2.6% | | 7.2% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 0.90x | 0.99x | 0.71x | 0.27x | 0.51x | | 0.81x | |
| EV / LTM EBIT | 7.0x | -155.8x | -2.7x | -4.1x | 20.0x | | 11.3x | |
| Price / LTM Sales | 1.22x | 0.80x | 0.77x | 0.41x | 0.27x | | 0.29x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 0.27x | 0.71x | 0.99x | | | | | |
| Historical EV / LTM Revenue | 0.71x | 0.81x | 0.89x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 0.81x | 0.85x | 0.90x | | | | | |
| (x) LTM Revenue | 28 | 28 | 28 | | | | | |
| (=) Implied Enterprise Value | 23 | 24 | 25 | | | | | |
| (-) Non-shareholder Claims * | (15) | (15) | (15) | | | | | |
| (=) Equity Value | 8 | 9 | 10 | | | | | |
| (/) Shares Outstanding | 50.5 | 50.5 | 50.5 | | | | | |
| Implied Value Range | 0.16 | 0.18 | 0.21 | | | | | |
| FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 0.16 | 0.18 | 0.21 | | 0.16 | | | |
| Upside / (Downside) | -0.5% | 14.3% | 29.1% | | | | | |