Clean Life Co. (9581.SR)

Industry: Personal Products & Services 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
UDAYJEW.BO	61	Uday Jewellery Ind	48	18.62	15.21	12.94	10.55	12.23	11.52
7372.T	62	Decollte Holdings	39	16.09	16.09	6.92	6.92	-	9.30
7378.T	63	ASIRO Inc.	39	14.52	14.52	8.12	8.12	6.37	9.34
AGOL.BO	64	Ashapuri Gold Orna	38	11.82	8.55	8.65	5.87	4.59	6.30
6039.T	65	Japan Animal Refer	35	11.36	11.36	6.74	6.74	9.11	11.35
ALLPL.PA	66	Lepermislibre S.A.	35	-	-	-	-	-	-
4679.T	67	TAYA Co.,Ltd.	34	-	-	12.39	12.39	-	22.14
9581.SR	68	Clean Life Co.	33	7.59	7.59	5.24	5.24	6.99	8.09
GOLKUNDIA.BO	69	Golkunda Diamonds	32	8.73	5.67	6.40	4.51	7.24	4.16
XWEL	70	XWELL, Inc.	30	-	-	-	-	-	-
ITHL.BO	71	International Trav	26	14.50	14.50	8.94	8.94	12.82	12.46
EIGHTY.BO	72	Eighty Jewellers L	23	5.39	5.39	4.33	4.33	2.79	4.85
6574.T	73	Convano Inc.	23	14.06	14.06	5.67	5.67	5.19	9.61
600421.SS	74	Hubei Huarong Hold	21	-	-	1,056.35	1,745.77	146.70	-
PALMJEWELS.BO	75	Palm Jewels Limite	21	35.35	24.77	19.89	20.53	21.68	18.76
9628.SR	76	Lamasat Co.	20	27.81	27.81	18.83	18.83	6.29	25.17

Line Item	Trailing P/E	Forward P/E	Trailing EV/EBITDA	Forward EV/EBITDA	Trailing EV/EBIT	Forward EV/EBIT
Winsorized Median Multiple	14.06	14.06	8.12	6.92	6.37	9.47
Full Range Median Multiple	14.50	14.50	8.65	8.12	7.24	10.48
Industry Multiple	16.20	14.36	90.48	143.01	21.36	12.08
Market Implied Multiple	7.17	7.17	4.96	4.96	6.62	7.66
Company (9581.SR) Multiple	7.59	7.59	5.24	5.24	6.99	8.09
(*) Net Income / EBITDA / Revenue	6	6	8	8	6	5
Winsorized Enterprise Value	N/A	N/A	69	58	40	52
Full Range Median Enterprise Value	N/A	N/A	73	69	46	57
(-) Net Debt	1	1	1	1	1	1
Winsorized Equity Value	80	80	67	57	39	51
Full Range Median Equity Value	82	82	72	67	45	56
(/) Shares Outstanding	0	0	0	0	0	0
Winsorized Fair Value	$199.95	$199.95	$168.71	$143.36	$98.02	$126.86
Full Range Median Fair Value	$206.30	$206.30	$179.95	$168.71	$111.88	$140.60
Current Price	$102.00	$102.00	$102.00	$102.00	$102.00	$102.00
Upside / Downside	96.03%	96.03%	65.40%	40.55%	-3.90%	24.37%
Safety Margin	30.0%	30.0%	30.0%	30.0%	30.0%	30.0%
Buy Price	$139.97	$139.97	$118.10	$100.35	$68.61	$88.80
Buy / Don't Buy	BUY	BUY	BUY	Don’t Buy	Don’t Buy	Don’t Buy