| Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| 174 | PMAX | MFI | 8168 | 572 | | DGTL.F | |
| SEHK:174 | NasdaqCM:PMAX | NasdaqCM:MFI | SEHK:8168 | SEHK:572 | | OTCPK:DGTL.F | |
| Historical Revenue Growth | | | | | | | | |
| 5Y CAGR | 55.4% | NM- | NM- | -5.9% | 0.9% | | -4.5% | |
| 3Y CAGR | -5.1% | NM- | -3.2% | 16.5% | 1.0% | | 3.3% | |
| Latest Twelve Months | -1.3% | NM | -6.4% | -19.3% | 145.3% | | -9.9% | |
| | | | | | | | |
| Historical EBIT Profit Margin | | | | | | | | |
| 5 Year Average Margin | 30.8% | 9.3% | 20.5% | -117.0% | -3.3% | | -84.7% | |
| Prior Fiscal Year | 24.0% | -0.9% | 21.6% | -16.5% | -13.2% | | -22.9% | |
| Latest Fiscal Year | 31.8% | 15.4% | 20.9% | -104.3% | 1.0% | | -24.2% | |
| Latest Twelve Months | 31.8% | 9.8% | -7.3% | -104.3% | 1.0% | | -24.2% | |
| | | | | | | | |
| Current Trading Multiples | | | | | | | | |
| EV / LTM Revenue | 5.76x | 1.02x | 1.44x | 6.64x | 3.80x | | 2.19x | |
| EV / LTM EBIT | 18.1x | 10.4x | -19.9x | -6.4x | 4.7x | | -19.8x | |
| Price / LTM Sales | 0.11x | 0.94x | 2.11x | 8.55x | 1.38x | | 5.58x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
| Benchmark EV / LTM Revenue | 1.02x | 3.80x | 6.64x | | | | | |
| Historical EV / LTM Revenue | 2.19x | 19.33x | 78.48x | | | | | |
| | | | | | | | |
| Selected EV / LTM Revenue | 3.90x | 4.10x | 4.31x | | | | | |
| (x) LTM Revenue | 81 | 81 | 81 | | | | | |
| (=) Implied Enterprise Value | 314 | 331 | 347 | | | | | |
| (-) Non-shareholder Claims * | 273 | 273 | 273 | | | | | |
| (=) Equity Value | 588 | 604 | 621 | | | | | |
| (/) Shares Outstanding | 2,420.5 | 2,420.5 | 2,420.5 | | | | | |
| Implied Value Range | 0.24 | 0.25 | 0.26 | | | | | |
| FX Rate: HKD/USD | 7.8 | 7.8 | 7.8 | | Market Price | | | |
| Implied Value Range (Trading Cur) | 0.03 | 0.03 | 0.03 | | 0.05 | | | |
| Upside / (Downside) | -42.4% | -40.8% | -39.2% | | | | | |