Company Valuation: Micro-Mechanics (Holdings) Ltd.

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2025 2026 2027 2028
Market Cap 1 433.8 403.2 243.3 225.2 366.4 - -
Change - -7.05% -39.66% - 62.67% - -
Enterprise Value (EV) 1 415.7 384.4 229 225.2 335.4 323.4 309.4
Change - -7.51% -40.42% - 48.91% -3.58% -4.33%
P/E 24x 20.4x 24.9x 18.2x 24.9x 22x 22x
PBR 7.48x 6.91x 5.24x - 6.6x 5.74x 4.98x
PEG - 2.1x -0.5x - 0.9x 2.42x -
Capitalization / Revenue 5.88x 4.89x 3.63x - 5.24x 4.36x 3.98x
EV / Revenue 5.64x 4.66x 3.42x - 4.47x 3.85x 3.36x
EV / EBITDA 14.3x 11.6x 11.3x - 12.4x 10.8x 9.38x
EV / EBIT 18.7x 14.7x 16.8x - 168x 108x 77.3x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.14 0.14 0.09 - 0.06 0.06 0.06
Rate of return 4.49% 4.83% 5.14% - 2.27% 2.27% 2.27%
EPS 2 0.1299 0.1425 0.0703 0.0892 0.1144 0.12 0.12
Distribution rate 108% 98.2% 128% - 54.5% 50% 50%
Net sales 1 73.73 82.46 67.02 - 75.52 84 92
EBITDA 1 29.08 33.27 20.35 - 27.62 30 33
EBIT 1 22.23 26.15 13.63 - 21.78 3 4
Net income 1 18.06 19.81 9.77 12.4 15.91 17 19
Net Debt 1 -18.12 -18.76 -14.27 - -31 -43 -57
Reference price 2 3.120 2.900 1.750 1.620 2.640 2.640 2.640
Nbr of stocks (in thousands) 139,032 139,032 139,032 139,032 138,782 - -
Announcement Date 8/28/21 8/27/22 8/28/23 8/27/25 8/26/26 - -
1SGD in Million2SGD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
24.27x4.53x12.58x - 293M
38.34x12.9x29.34x0.61% 658B
31.65x10.54x25.91x0.38% 373B
30.87x6.94x21.34x1.58% 156B
34.92x3.76x17.34x1.49% 90.29B
50.3x6.7x23.38x0.29% 20.99B
42.25x13.61x28.25x0.89% 21.13B
20.95x3.04x13x1.45% 16.01B
45.09x8.24x24.52x - 13.2B
Average 35.41x 7.80x 21.74x 0.96% 149.89B
Weighted average by Cap. 35.50x 10.69x 26.31x 0.73%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 5DD Stock
  4. Valuation Micro-Mechanics (Holdings) Ltd.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!