SBSUNGBO Co., Ltd. (003080.KS)

Industry: Agricultural Inputs Model: Peers Multiples Valuation

Valuation Snapshot

Ticker	Rank	Name	Rev TTM (M)	Trailing P/E	Forward P/E	Trailing EV/EBITDA	Forward EV/EBITDA	Trailing EV/EBIT	Forward EV/EBIT
SHINDL.BO	136	Sharat Industries	50	34.04	23.81	16.21	13.16	13.91	15.89
AMBARPIL.BO	137	Ambar Protein Indu	49	18.32	13.69	10.21	8.59	9.93	5.71
002496.SZ	138	Jiangsu Huifeng Bi	49	-	-	-	-	-	-
KLRFM.BO	139	Kovilpatti Lakshmi	46	12.69	10.12	3.92	3.34	8.60	6.22
NATHBIOGEN.BO	140	Nath Bio-Genes (In	45	9.28	9.82	6.84	6.96	2.64	8.67
600538.SS	141	Beihai Gofar Chuan	45	-	-	-	-	1,539.12	-
MBII	142	Marrone Bio Innova	44	-	-	-	-	-	-
003080.KS	143	SBSUNGBO Co., Ltd.	44	1.35	1.35	1.59	1.59	-	-
MCFL.BO	144	Mayank Cattle Food	43	25.00	25.00	11.94	11.94	2.50	5.80
NHCFOODS.BO	145	NHC Foods Limited	43	8.64	6.26	3.63	2.75	4.84	2.95
ASTEC.BO	146	Astec LifeSciences	42	-	-	-	-	-	-
KRPZ.L	147	Kropz plc	41	-	-	-	-	-	-
BSHSL.NS	148	Bombay Super Hybri	39	42.71	27.24	32.63	22.87	80.98	23.76
GAYATRI.BO	149	Gayatri Sugars Lim	38	337.60	337.60	3.24	2.64	-	4.51
SSLEL.BO	150	Sir Shadi Lal Ente	37	-	-	43.33	41.38	-	-
NOVAAGRI.NS	151	Nova Agritech Limi	34	17.23	17.23	10.37	10.37	10.74	11.52

Line Item	Trailing P/E	Forward P/E	Trailing EV/EBITDA	Forward EV/EBITDA	Trailing EV/EBIT	Forward EV/EBIT
Winsorized Median Multiple	17.23	13.69	10.21	8.59	8.60	5.80
Full Range Median Multiple	18.32	17.23	10.29	9.48	9.93	6.22
Industry Multiple	56.17	52.31	14.23	12.40	185.92	9.45
Market Implied Multiple	1.34	1.34	1.58	1.58	-	-
Company (003080.KS) Multiple	1.35	1.35	1.59	1.59	-	-
(*) Net Income / EBITDA / Revenue	28	28	43	43	-13	-4
Winsorized Enterprise Value	N/A	N/A	438	368	-112	-25
Full Range Median Enterprise Value	N/A	N/A	441	406	-129	-27
(-) Net Debt	30	30	30	30	30	30
Winsorized Equity Value	479	380	407	338	-142	-55
Full Range Median Equity Value	509	479	411	376	-159	-57
(/) Shares Outstanding	0	0	0	0	0	0
Winsorized Fair Value	$36,076.41	$28,670.64	$30,694.35	$25,459.28	$-10,705.20	$-4,167.00
Full Range Median Fair Value	$38,360.72	$36,076.41	$30,951.19	$28,333.65	$-12,012.53	$-4,303.53
Current Price	$2,805.00	$2,805.00	$2,805.00	$2,805.00	$2,805.00	$2,805.00
Upside / Downside	1,186.15%	922.13%	994.27%	807.64%	-481.65%	-248.56%
Safety Margin	30.0%	30.0%	30.0%	30.0%	30.0%	30.0%
Buy Price	$25,253.49	$20,069.44	$21,486.04	$17,821.50	$-7,493.64	$-2,916.90
Buy / Don't Buy	BUY	BUY	BUY	BUY	Don’t Buy	Don’t Buy