Xin Point Holdings Limited (1571.HK)

Industry: Auto - Parts 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
BRISA.IS	215	Brisa Bridgestone	821	-	-	3.51	2.14	44.59	8.31
013570.KS	216	DY Corporation	819	3.83	2.97	1.70	1.56	3.37	3.31
AH-R.BK	217	AAPICO Hitech Publ	812	6.26	6.26	4.01	2.69	10.22	8.90
ECX	218	ECARX Holdings, In	806	-	-	-	-	76.41	-
0GOX.L	219	Polytec Holding AG	805	25.96	25.96	3.76	3.72	12.50	11.90
DBC.WA	220	Tire Company Debic	796	11.35	9.45	4.90	4.57	6.09	-
605208.SS	221	Shanghai Yongmaota	795	91.72	117.09	45.48	52.79	77.39	252.46
1571.HK	222	Xin Point Holdings	791	3.41	2.67	1.67	1.30	5.25	1.92
002863.SZ	223	Zhejiang Jinfei Ka	790	40.69	39.25	29.57	30.02	54.45	83.72
MPAA	224	Motorcar Parts of	789	130.11	148.97	5.67	4.99	7.03	6.54
CRAFTSMAN.BO	225	Craftsman Automati	787	67.48	44.12	19.34	15.36	25.11	11.74
KMTR.JK	226	PT Kirana Megatara	787	8.84	6.52	6.88	5.69	35.57	6.11
300100.SZ	227	Ningbo Shuanglin A	783	47.74	47.74	35.65	29.28	52.50	46.50
300926.SZ	228	Jiangsu Bojun Indu	771	15.57	9.61	14.54	14.54	13.10	10.72
7244.T	229	Ichikoh Industries	768	7.34	5.75	2.51	2.37	8.02	3.84
600178.SS	230	Harbin Dongan Auto	765	1,478.88	2,671.16	361.26	858.75	-	-

Line Item	Trailing P/E	Forward P/E	Trailing EV/EBITDA	Forward EV/EBITDA	Trailing EV/EBIT	Forward EV/EBIT
Winsorized Median Multiple	15.57	9.61	5.29	4.78	12.80	8.60
Full Range Median Multiple	25.96	25.96	6.27	5.34	19.10	9.81
Industry Multiple	148.91	241.14	38.48	73.46	30.45	37.84
Market Implied Multiple	3.78	2.96	1.91	1.50	6.03	2.21
Company (1571.HK) Multiple	3.41	2.67	1.67	1.30	5.25	1.92
(*) Net Income / EBITDA / Revenue	146	186	215	275	68	187
Winsorized Enterprise Value	N/A	N/A	1,138	1,315	875	1,609
Full Range Median Enterprise Value	N/A	N/A	1,351	1,469	1,306	1,834
(-) Net Debt	-139	-139	-139	-139	-139	-139
Winsorized Equity Value	2,271	1,791	1,277	1,453	1,014	1,747
Full Range Median Equity Value	3,788	4,839	1,489	1,607	1,445	1,973
(/) Shares Outstanding	142	142	142	142	142	142
Winsorized Fair Value	$15.95	$12.58	$8.97	$10.21	$7.12	$12.28
Full Range Median Fair Value	$26.61	$33.99	$10.46	$11.29	$10.15	$13.86
Current Price	$3.87	$3.87	$3.87	$3.87	$3.87	$3.87
Upside / Downside	312.26%	225.07%	131.73%	163.82%	84.00%	217.19%
Safety Margin	30.0%	30.0%	30.0%	30.0%	30.0%	30.0%
Buy Price	$11.17	$8.81	$6.28	$7.15	$4.98	$8.59
Buy / Don't Buy	BUY	BUY	BUY	BUY	BUY	BUY