| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| 600895 | CDI | DRM | ISCN | AAMC.F | | CDEV.F | |
| SHSE:600895 | NZSE:CDI | TSX:DRM | TASE:ISCN | OTCPK:AAMC.F | | OTCPK:CDEV.F | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | 6.1% | -11.7% | 1.5% | 15.9% | -26.5% | | -0.9% | |
| 3Y CAGR | -1.8% | -18.9% | 24.2% | 11.2% | NM- | | 7.6% | |
| Latest Twelve Months | -19.4% | 59.4% | 13.0% | -8.4% | -107.2% | | -33.8% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 45.0% | 50.8% | 17.3% | 23.2% | -220.8% | | 5.7% | |
| Prior Fiscal Year | 46.0% | 49.4% | 14.1% | 14.6% | -277.4% | | 13.4% | |
| Latest Fiscal Year | 35.0% | 49.7% | 21.7% | 8.9% | -904.7% | | 12.9% | |
| Latest Twelve Months | 23.3% | 49.7% | 23.3% | 8.9% | 4232.1% | | 12.9% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 25.51x | 4.05x | 3.53x | 19.02x | -1.73x | | 3.76x | |
| EV / LTM EBIT | 109.3x | 8.1x | 15.2x | 214.8x | 0.0x | | 29.2x | |
| Price / LTM Sales | 17.59x | 4.73x | 1.41x | 7.50x | -2.10x | | 1.30x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | -1.73x | 4.05x | 25.51x | | | | | |
| Historical EV / LTM Revenue | 2.66x | 4.23x | 5.72x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 3.67x | 3.86x | 4.05x | | | | | |
| (x) LTM Revenue | 3,271 | 3,271 | 3,271 | | | | | |
| (=) Implied Enterprise Value | 11,990 | 12,621 | 13,252 | | | | | |
| (-) Non-shareholder Claims * | (8,038) | (8,038) | (8,038) | | | | | |
| (=) Equity Value | 3,952 | 4,583 | 5,214 | | | | | |
| (/) Shares Outstanding | 893.4 | 893.4 | 893.4 | | | | | |
| Implied Value Range | 4.42 | 5.13 | 5.84 | | | | | |
| FX Rate: SGD/USD | 1.3 | 1.3 | 1.3 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 3.44 | 3.99 | 4.54 | | 3.47 | | | |
| Upside / (Downside) | -0.7% | 15.1% | 31.0% | | | | | |