Definitive Analysis
Financial Statements
Company Industry Sector
Periods / Units
Fundamentals
Margins Returns Growth Rates Metrics/Ratios
Valuations
Projections DCF DDM EPV Multiples Valuations
Miscellaneous
Indicators Charts WACC Beta Predictability
Analysis Mode
Full Access
See Pricing Start Trial
Multiples Valuation: PAX Global Technology Limited

PAX Global Technology Limited (0327.HK)

Industry: Business Equipment & Supplies Model: Peers Multiples Valuation

Valuation Snapshot

Winsorized Fair Value
Range (Low - High) $16.01 — $23.90
Selected (Average) $20.11
Upside to Live 298.99%
Full Range Fair Value
Range (Low - High) $16.36 — $28.49
Selected (Average) $22.63
Upside to Live 348.93%
Live Price $5.04

Industry Peers Data

TickerRankNameRev TTM (M) Trailing P/EForward P/ETrailing EV/EBITDAForward EV/EBITDATrailing EV/EBITForward EV/EBIT
SCS 7 Steelcase Inc. 3,259 20.83 22.46 11.47 12.19 11.25 19.79
HNI 8 HNI Corporation 2,593 15.04 12.95 7.24 6.26 9.82 10.11
7984.T 9 Kokuyo Co., Ltd. 2,215 18.55 16.73 7.98 7.40 16.46 10.51
7994.T 10 Okamura Corporatio 2,073 10.35 8.61 6.87 6.15 15.01 8.04
002152.SZ 11 GRG Banking Equipm 1,654 40.59 39.28 24.72 24.04 70.57 24.26
002301.SZ 12 Shenzhen Comix Gro 1,586 89.58 123.26 21.15 30.16 9.93 44.45
ACCO 13 ACCO Brands Corpor 1,544 9.01 10.21 2.74 2.97 3.92 4.67
0327.HK 14 PAX Global Technol 1,530 4.05 3.55 1.83 1.55 1.92 1.64
CATM 15 Cardtronics plc 1,411 90.55 116.26 10.08 10.25 24.76 32.40
ITAB.ST 16 ITAB Shop Concept 1,197 20.00 20.00 7.90 6.30 9.20 10.96
TTK.DE 17 Takkt AG 1,163 - - - - 45.47 428.99
300729.SZ 18 Loctek Ergonomic T 928 21.18 20.14 17.70 15.37 28.26 25.85
MEGP.L 19 ME Group Internati 823 6.96 5.93 3.22 2.72 5.58 4.30
PHTM.L 20 Photo-Me Internati 810 2.78 2.34 1.19 1.00 1.50 1.59
7846.T 21 Pilot Corporation 806 11.29 10.88 4.97 4.80 4.30 6.05
2429.HK 22 Beijing UBOX Onlin 800 - - - - - -

Implied Valuation Analysis

Line Item Trailing P/EForward P/ETrailing EV/EBITDAForward EV/EBITDATrailing EV/EBITForward EV/EBIT
Winsorized Median Multiple15.0412.957.246.269.8810.31
Full Range Median Multiple18.5516.737.906.3010.5910.73
Industry Multiple27.4431.479.799.9718.2945.14
Market Implied Multiple3.372.961.281.081.351.14
Company (0327.HK) Multiple4.053.551.831.551.921.64
(*) Net Income / EBITDA / Revenue207236255300242285
Winsorized Enterprise ValueN/AN/A1,8441,8802,3912,936
Full Range Median Enterprise ValueN/AN/A2,0111,8932,5643,056
(-) Net Debt-372-372-372-372-372-372
Winsorized Equity Value3,1103,0522,2152,2522,7633,307
Full Range Median Equity Value3,8353,9432,3832,2642,9363,428
(/) Shares Outstanding138138138138138138
Winsorized Fair Value$22.47$22.05$16.01$16.27$19.96$23.90
Full Range Median Fair Value$27.71$28.49$17.22$16.36$21.21$24.77
Current Price$5.04$5.04$5.04$5.04$5.04$5.04
Upside / Downside345.89%337.47%217.58%222.80%296.08%374.11%
Safety Margin30.0%30.0%30.0%30.0%30.0%30.0%
Buy Price$15.73$15.43$11.20$11.39$13.97$16.73
Buy / Don't BuyBUYBUYBUYBUYBUYBUY