
Estimate Adjusted EBIT Margin

	Fiscal Year Ending					LTM
	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24	Dec-24
(SGD in millions)	FY-4	FY-3	FY-2	FY-1	FY	LTM

Revenue	503	469	558	725	861	861

Adjusted EBITDA Build-up
EBT, Incl. Unusual Items	36	20	8	30	36	36
(+) Net Interest Expense	3	3	6	10	8	8
(+) Other Non Operating Exp.	(2)	(2)	(1)	(1)	11	11
(+) D&A	13	15	14	17	18	18
(+) Non-recurring Items		(0)	(4)	(0)	(1)	(1)
Adjusted EBITDA	50	35	22	55	72	72

(-) D&A	(13)	(15)	(14)	(17)	(18)	(18)

Adjusted EBIT	37	20	8	38	54	54
% of Revenue	7.3%	4.3%	1.5%	5.3%	6.3%	6.3%


	Low	Median	High

Adjusted EBIT Margin	1.5%	5.3%	7.3%

支持的计算方式

Equity Waterfall


Equity Waterfall

	Model
(SGD in millions)	Low	Mid	High	Market
Enterprise Value	275	645	1,016	552
(+) Cash & Short Term Investments	57	57	57	57
(+) Investments & Other	0	0	0	0
(-) Debt	(155)	(155)	(155)	(155)
(-) Other Liabilities	(0)	(0)	(0)	(0)
(-) Preferred Stock	0	0	0	0
(-) Other	0	0	0	0
Value of Common Equity	178	548	919	454
(/) Shares Outstanding	715.6	715.6	715.6	715.6
Implied Stock Price (SGD)	0.25	0.77	1.28	0.64
FX Rate: SGD/SGD	1.00	1.00	1.00	1.00
Implied Stock Price (SGD)	0.25	0.77	1.28	0.64

Upside / (Downside)	-60.93%	20.56%	102.30%


Stock Price	0.64
Stock Price Close	0.64
Restatment Type	Original
Reporting Currency	SGD
Trading Currency	SGD
FX Rate: SGD/SGD	1.00
Market Cap	454.4
Shares Outstanding	715.6
Share Exchange Ratio	1.0
Liquid Long-term Investments	0

加载出错

CSE 环球CSE Global