Chen Hsong Holdings Limited (0057.HK)

Industry: Industrial - Machinery 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
XMTR	253	Xometry, Inc.	643	-	-	-	-	-	-
NMAN.ST	254	Nederman Holding A	634	19.08	16.12	9.29	8.04	13.73	12.12
002747.SZ	255	Estun Automation C	631	-	-	-	-	129.73	-
000530.SZ	256	Bingshan Refrigera	629	48.58	48.58	43.64	37.49	202.80	57.30
600435.SS	257	North Navigation C	627	87.64	62.11	61.69	56.48	-	63.37
7102.T	258	Nippon Sharyo, Ltd	625	4.48	4.27	5.97	5.81	7.27	9.36
605555.SS	259	Ningbo Dechang Ele	624	30.40	30.40	28.34	28.34	36.59	26.73
0057.HK	260	Chen Hsong Holding	619	4.32	4.32	1.09	0.72	1.66	1.43
EPAC	261	Enerpac Tool Group	617	24.43	9.25	15.74	12.59	14.46	12.33
600843.SS	262	Shang Gong Group C	616	-	-	-	-	-	-
002367.SZ	263	Canny Elevator Co.	607	13.32	13.47	10.36	11.02	9.69	11.74
6258.T	264	Hirata Corporation	602	9.29	7.85	7.10	6.20	6.53	7.86
6440.T	265	Juki Corporation	602	-	-	14.35	10.32	40.15	123.37
300444.SZ	266	Beijing SOJO Elect	599	72.23	72.23	61.55	61.55	141.37	89.91
603063.SS	267	Shenzhen Hopewind	596	31.28	27.14	28.07	25.18	65.65	26.23
WSU.DE	268	WashTec AG	588	14.83	13.01	8.65	8.01	9.54	10.16

Line Item	Trailing P/E	Forward P/E	Trailing EV/EBITDA	Forward EV/EBITDA	Trailing EV/EBIT	Forward EV/EBIT
Winsorized Median Multiple	19.08	13.47	12.35	10.67	14.09	12.22
Full Range Median Multiple	24.43	16.12	15.05	11.80	25.52	19.28
Industry Multiple	32.32	27.67	24.56	22.59	56.46	37.54
Market Implied Multiple	3.87	3.87	0.79	0.52	1.21	1.04
Company (0057.HK) Multiple	4.32	4.32	1.09	0.72	1.66	1.43
(*) Net Income / EBITDA / Revenue	34	34	51	78	34	39
Winsorized Enterprise Value	N/A	N/A	634	835	476	478
Full Range Median Enterprise Value	N/A	N/A	772	924	862	754
(-) Net Debt	-91	-91	-91	-91	-91	-91
Winsorized Equity Value	651	459	725	927	567	569
Full Range Median Equity Value	833	550	863	1,016	953	845
(/) Shares Outstanding	81	81	81	81	81	81
Winsorized Fair Value	$8.03	$5.67	$8.95	$11.44	$7.00	$7.02
Full Range Median Fair Value	$10.28	$6.79	$10.65	$12.53	$11.76	$10.43
Current Price	$1.63	$1.63	$1.63	$1.63	$1.63	$1.63
Upside / Downside	392.56%	247.70%	449.04%	601.63%	329.47%	330.98%
Safety Margin	30.0%	30.0%	30.0%	30.0%	30.0%	30.0%
Buy Price	$5.62	$3.97	$6.26	$8.01	$4.90	$4.92
Buy / Don't Buy	BUY	BUY	BUY	BUY	BUY	BUY