CMON Ltd
HKEX:1792

Watchlist Manager
CMON Ltd Logo
CMON Ltd
HKEX:1792
Watchlist
Price: 1.03 HKD -11.97% Market Closed
Market Cap: HK$58.1m

Relative Value

1792 price has not been updated for more than 2 years. This may indicate that the stock has been delisted.
1792 doesn't have a meaningful market cap.

The Relative Value of one CMON Ltd stock under the Base Case scenario is 1.33 HKD. Compared to the current market price of 1.03 HKD, CMON Ltd is Undervalued by 22%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Relative Value
Base Case
1.33 HKD
Undervaluation 22%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
CMON Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SG
CMON Ltd
HKEX:1792
53.1m HKD 0.3 -0.7 -0.1 -0.1
JP
Bandai Namco Holdings Inc
TSE:7832
2.6T JPY 2 20.2 10.2 12.9
US
Hasbro Inc
NASDAQ:HAS
12.5B USD 2.9 -22.4 14.9 17.3
JP
Shimano Inc
TSE:7309
1.5T JPY 3.3 29.9 14.1 21.1
UK
Games Workshop Group PLC
LSE:GAW
5.7B GBP 8.7 27.4 17.2 20
US
Mattel Inc
NASDAQ:MAT
6.4B USD 1.2 14.8 9.6 12.3
CA
BRP Inc
TSX:DOO
7.5B CAD 0.9 307.3 9.9 17.8
US
Acushnet Holdings Corp
NYSE:GOLF
5.6B USD 2.2 25.5 17.6 20.7
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
38.6B CNY 2.1 21.4 16.5 16.5
US
Brunswick Corp
NYSE:BC
5.3B USD 1 -22.1 12.1 24.1
IT
Technogym SpA
MIL:TGYM
3.5B EUR 3.7 36.3 17.8 24.6
P/E Multiple
Earnings Growth PEG
SG
CMON Ltd
HKEX:1792
Average P/E: 60.3
Negative Multiple: -0.7
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
20.2
7%
2.9
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -22.4
29%
N/A
JP
Shimano Inc
TSE:7309
29.9
0%
N/A
UK
Games Workshop Group PLC
LSE:GAW
27.4
5%
5.5
US
Mattel Inc
NASDAQ:MAT
14.8
3%
4.9
CA
BRP Inc
TSX:DOO
307.3
N/A N/A
US
Acushnet Holdings Corp
NYSE:GOLF
25.5
6%
4.2
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
21.4
26%
0.8
US
Brunswick Corp
NYSE:BC
Negative Multiple: -22.1
41%
N/A
IT
Technogym SpA
MIL:TGYM
36.3
18%
2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
CMON Ltd
HKEX:1792
Average EV/EBITDA: 14
Negative Multiple: -0.1
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
10.2
5%
2
US
Hasbro Inc
NASDAQ:HAS
14.9
15%
1
JP
Shimano Inc
TSE:7309
14.1
9%
1.6
UK
Games Workshop Group PLC
LSE:GAW
17.2
4%
4.3
US
Mattel Inc
NASDAQ:MAT
9.6
7%
1.4
CA
BRP Inc
TSX:DOO
9.9
9%
1.1
US
Acushnet Holdings Corp
NYSE:GOLF
17.6
7%
2.5
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
16.5
38%
0.4
US
Brunswick Corp
NYSE:BC
12.1
4%
3
IT
Technogym SpA
MIL:TGYM
17.8
14%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
CMON Ltd
HKEX:1792
Average EV/EBIT: 18.7
Negative Multiple: -0.1
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
12.9
N/A N/A
US
Hasbro Inc
NASDAQ:HAS
17.3
16%
1.1
JP
Shimano Inc
TSE:7309
21.1
N/A N/A
UK
Games Workshop Group PLC
LSE:GAW
20
4%
5
US
Mattel Inc
NASDAQ:MAT
12.3
3%
4.1
CA
BRP Inc
TSX:DOO
17.8
12%
1.5
US
Acushnet Holdings Corp
NYSE:GOLF
20.7
5%
4.1
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
16.5
33%
0.5
US
Brunswick Corp
NYSE:BC
24.1
8%
3
IT
Technogym SpA
MIL:TGYM
24.6
17%
1.4