Motio Ltd
ASX:MXO
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/IC
Enterprise Value to Invested Capital (EV/IC) ratio compares a company`s total enterprise value to the capital invested in its business. It shows how efficiently the company`s market value reflects the funds used to generate returns.
Enterprise Value to Invested Capital (EV/IC) ratio compares a company`s total enterprise value to the capital invested in its business. It shows how efficiently the company`s market value reflects the funds used to generate returns.
Valuation Scenarios
If EV/IC returns to its 3-Year Average (1.5), the stock would be worth AU$0.02 (50% downside from current price).
| Scenario | EV/IC Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 3 | AU$0.05 |
0%
|
| 3-Year Average | 1.5 | AU$0.02 |
-50%
|
| 5-Year Average | 1.8 | AU$0.03 |
-39%
|
| Industry Average | 2 | AU$0.03 |
-33%
|
| Country Average | 1.7 | AU$0.03 |
-43%
|
Forward EV/IC
Today’s price vs future invested capital
Peer Comparison
| Market Cap | EV/IC | P/E | ||||
|---|---|---|---|---|---|---|
| AU |
|
Motio Ltd
ASX:MXO
|
15.8m AUD | 3 | 14.8 | |
| US |
|
Omnicom Group Inc
NYSE:OMC
|
23.9B USD | 0.8 | -437.7 | |
| FR |
|
Publicis Groupe SA
PAR:PUB
|
19.8B EUR | 1.3 | 12 | |
| UK |
|
Informa PLC
LSE:INF
|
10.2B GBP | 1.1 | 930.7 | |
| CN |
F
|
Focus Media Information Technology Co Ltd
SZSE:002027
|
92.7B CNY | 5.4 | 17 | |
| US |
|
Interpublic Group of Companies Inc
NYSE:IPG
|
9.2B USD | 1.3 | 16.8 | |
| CN |
|
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
|
62.4B CNY | 9.8 | 277.9 | |
| HK |
|
QMMM Holdings Ltd
NASDAQ:QMMM
|
6.8B USD | 1 591.7 | -2 306.1 | |
| CN |
|
Leo Group Co Ltd
SZSE:002131
|
44.5B CNY | 3.2 | 91 | |
| FR |
|
JCDecaux SA
OTC:JCDXF
|
4.9B USD | 1.1 | 16.1 | |
| JP |
|
Dentsu Group Inc
TSE:4324
|
773.2B JPY | 0.8 | -2.4 |
Market Distribution
| Min | 0 |
| 30th Percentile | 1.1 |
| Median | 1.7 |
| 70th Percentile | 3.5 |
| Max | 3 073.7 |
Other Multiples
Motio Ltd
Glance View
Motio Ltd. engages in the provision of digital outdoor media advertising services. The Company’s software solutions include Cognos Analytics, Qlik, and Planning Analytics Powered by TM1. Its Motio software improve the quality and accuracy of informational assets, increase platform performance, achieve faster time to market, and get control over managing processes. The firm offers solutions for IBM Cognos Analytics includes MotioCI, ReportCard, MotioPI, MotioCAP, Persona IQ and Digital Hive. The firm also offers Soterre for Qlik Sense solutions and Soterre for IBM Planning Analytics with Watson. The company operates through two segments: cross-track digital system installation and maintenance (XTD), and media sales (Media Advertising).
