Select LTM Revenue Multiple | | | | | | | | |
| | | | | | | | |
| Benchmark Companies | | | |
| CLI | NWL | MS | SCM1R | HKFOODS | | L24 | |
| BIT:CLI | BIT:NWL | BIT:MS | RISE:SCM1R | HLSE:HKFOODS | | DB:L24 | |
Historical Revenue Growth | | | | | | | | |
5Y CAGR | 14.8% | 43.4% | NM- | 6.8% | -10.5% | | NM- | |
3Y CAGR | 7.3% | 43.5% | NM- | 6.0% | -15.2% | | 25.4% | |
Latest Twelve Months | 4.7% | 106.9% | 23.4% | 7.7% | 7.4% | | -5.2% | |
| | | | | | | | |
Historical EBIT Profit Margin | | | | | | | | |
5 Year Average Margin | 2.2% | 3.6% | 18.4% | 6.7% | 0.9% | | 3.5% | |
Prior Fiscal Year | 2.6% | 3.3% | 19.9% | 3.6% | 1.5% | | 5.7% | |
Latest Fiscal Year | 2.8% | 2.5% | 19.0% | 4.5% | 2.7% | | 4.0% | |
Latest Twelve Months | 2.8% | 2.5% | 19.0% | 4.5% | 2.7% | | 4.0% | |
| | | | | | | | |
Current Trading Multiples | | | | | | | | |
EV / LTM Revenue | 0.24x | 0.79x | 1.31x | 1.36x | 0.26x | | 0.78x | |
EV / LTM EBIT | 8.5x | 31.0x | 6.9x | 30.4x | 9.8x | | 19.6x | |
Price / LTM Sales | 0.13x | 0.46x | 1.05x | 1.33x | 0.11x | | 0.33x | |
| | | | | | | | |
| | | | | | | | |
| Low | Mid | High | | | | | |
| | | | | | | | |
Benchmark EV / LTM Revenue | 0.24x | 0.79x | 1.36x | | | | | |
Historical EV / LTM Revenue | 0.72x | 0.75x | 0.78x | | | | | |
| | | | | | | | |
Selected EV / LTM Revenue | 0.60x | 0.63x | 0.66x | | | | | |
(x) LTM Revenue | 19 | 19 | 19 | | | | | |
(=) Implied Enterprise Value | 12 | 12 | 13 | | | | | |
(-) Non-shareholder Claims * | (9) | (9) | (9) | | | | | |
(=) Equity Value | 3 | 3 | 4 | | | | | |
(/) Shares Outstanding | 11.2 | 11.2 | 11.2 | | | | | |
Implied Value Range | 0.25 | 0.30 | 0.36 | | | | | |
FX Rate: EUR/EUR | 1.0 | 1.0 | 1.0 | | Market Price | | | |
Implied Value Range (Trading Cur) | 0.25 | 0.30 | 0.36 | | 0.53 | | | |
Upside / (Downside) | -53.4% | -43.1% | -32.7% | | | | | |