| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| 5G1 | 8418 | PADINI | 709 | 1872 | | F10 | |
| Catalist:5G1 | SEHK:8418 | KLSE:PADINI | SEHK:709 | SEHK:1872 | | Catalist:F10 | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | -23.6% | 39.5% | 1.5% | -4.2% | 0.4% | | -9.8% | |
| 3Y CAGR | -20.0% | 15.4% | 23.1% | 5.1% | -8.2% | | 5.4% | |
| Latest Twelve Months | 13.6% | -16.4% | 7.0% | 1.2% | 5.5% | | -12.6% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | -13.2% | -2.5% | 11.1% | 6.9% | 3.9% | | -4.2% | |
| Prior Fiscal Year | -10.2% | -0.4% | 16.5% | 12.6% | 5.0% | | 3.7% | |
| Latest Fiscal Year | -36.7% | -0.4% | 10.5% | 9.6% | -0.3% | | -4.1% | |
| Latest Twelve Months | -13.7% | -0.4% | 10.2% | 9.6% | -0.3% | | -6.3% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 1.10x | 0.59x | 0.84x | 0.35x | 1.22x | | 0.24x | |
| EV / LTM EBIT | -8.0x | -161.1x | 8.2x | 3.6x | -378.6x | | -3.7x | |
| Price / LTM Sales | 0.73x | 0.62x | 1.02x | 0.55x | 0.99x | | 0.15x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 0.35x | 0.84x | 1.22x | | | | | |
| Historical EV / LTM Revenue | 0.24x | 0.32x | 0.77x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 0.33x | 0.35x | 0.36x | | | | | |
| (x) LTM Revenue | 71 | 71 | 71 | | | | | |
| (=) Implied Enterprise Value | 23 | 24 | 26 | | | | | |
| (-) Non-shareholder Claims * | (6) | (6) | (6) | | | | | |
| (=) Equity Value | 17 | 19 | 20 | | | | | |
| (/) Shares Outstanding | 1,187.3 | 1,187.3 | 1,187.3 | | | | | |
| Implied Value Range | 0.01 | 0.02 | 0.02 | | | | | |
| FX Rate: SGD/SGD | 1.0 | 1.0 | 1.0 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 0.01 | 0.02 | 0.02 | | 0.01 | | | |
| Upside / (Downside) | 62.7% | 74.1% | 85.6% | | | | | |