SNT Holdings Co., Ltd. (036530.KS)

Industry: Conglomerates 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
2734.T	86	SALA Corporation	1,624	11.98	12.25	6.16	6.13	8.05	12.16
5393.T	87	Nichias Corporatio	1,623	11.68	9.75	6.17	5.39	8.90	6.94
4206.T	88	Aica Kogyo Company	1,616	13.05	12.03	4.46	3.95	7.81	6.62
0DTI.L	89	Bonheur ASA	1,593	4.16	4.16	2.11	2.32	2.02	2.60
3167.T	90	TOKAI Holdings Cor	1,586	13.02	12.35	5.21	5.03	19.62	9.32
MATW	91	Matthews Internati	1,498	-	-	9.54	7.54	-	50.21
FLOB.BR	92	Floridienne S.A.	1,462	34.53	34.53	5.63	3.82	4.36	5.65
036530.KS	93	SNT Holdings Co.,	1,425	6.67	5.23	1.86	1.60	2.51	2.13
3034.KL	94	Hap Seng Consolida	1,309	10.70	12.09	9.40	9.93	10.51	9.69
GISS.QA	95	Gulf International	1,235	8.29	5.02	6.79	5.89	12.74	10.05
002245.SZ	96	Jiangsu Azure Corp	1,097	32.12	24.81	19.63	15.86	28.64	21.71
NOLA-B.ST	97	Nolato AB (publ)	1,029	20.11	20.17	10.56	10.14	18.15	17.28
600881.SS	98	Jilin Yatai (Group	959	-	-	-	-	-	-
TTA-R.BK	99	Thoresen Thai Agen	958	3.70	3.70	2.54	2.54	4.37	4.94
3106.T	100	Kurabo Industries	951	9.72	6.77	5.45	4.68	15.25	8.72
DIC.AE	101	Dubai Investments	910	8.38	6.95	8.24	7.02	22.15	20.01

Line Item	Trailing P/E	Forward P/E	Trailing EV/EBITDA	Forward EV/EBITDA	Trailing EV/EBIT	Forward EV/EBIT
Winsorized Median Multiple	10.70	9.75	5.90	5.21	8.90	9.02
Full Range Median Multiple	11.68	12.03	6.16	5.64	10.51	9.51
Industry Multiple	13.96	12.66	7.28	6.44	12.51	13.28
Market Implied Multiple	4.99	3.92	1.11	0.96	1.50	1.28
Company (036530.KS) Multiple	6.67	5.23	1.86	1.60	2.51	2.13
(*) Net Income / EBITDA / Revenue	107	137	241	280	179	210
Winsorized Enterprise Value	N/A	N/A	1,419	1,456	1,589	1,898
Full Range Median Enterprise Value	N/A	N/A	1,484	1,576	1,877	2,000
(-) Net Debt	-266	-266	-266	-266	-266	-266
Winsorized Equity Value	1,147	1,331	1,686	1,723	1,856	2,165
Full Range Median Equity Value	1,251	1,642	1,750	1,843	2,144	2,267
(/) Shares Outstanding	0	0	0	0	0	0
Winsorized Fair Value	$116,865.99	$135,650.73	$171,802.64	$175,569.55	$189,126.33	$220,640.40
Full Range Median Fair Value	$127,474.47	$167,411.48	$178,381.34	$187,826.10	$218,491.50	$231,033.61
Current Price	$54,500.00	$54,500.00	$54,500.00	$54,500.00	$54,500.00	$54,500.00
Upside / Downside	114.43%	148.90%	215.23%	222.15%	247.02%	304.84%
Safety Margin	30.0%	30.0%	30.0%	30.0%	30.0%	30.0%
Buy Price	$81,806.19	$94,955.51	$120,261.85	$122,898.69	$132,388.43	$154,448.28
Buy / Don't Buy	BUY	BUY	BUY	BUY	BUY	BUY