First Time Loading...

CMON Ltd
HKEX:1792

Watchlist Manager
CMON Ltd Logo
CMON Ltd
HKEX:1792
Watchlist
Price: 0.049 HKD -2% Market Closed
Updated: Apr 23, 2024

Intrinsic 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.

CMON Ltd. operates as a hobby games publisher. [ Read More ]

The intrinsic value of one CMON Ltd stock under the Base Case scenario is 0.129 HKD. Compared to the current market price of 0.049 HKD, CMON Ltd is Undervalued by 62%.

Key Points:
Intrinsic Value
Base Case
0.129 HKD
Undervaluation 62%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
CMON Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling CMON Ltd stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
CMON Ltd

Provide an overview of the primary business activities
of CMON Ltd.

What unique competitive advantages
does CMON Ltd hold over its rivals?

What risks and challenges
does CMON Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for CMON Ltd.

Provide P/S
for CMON Ltd.

Provide P/E
for CMON Ltd.

Provide P/OCF
for CMON Ltd.

Provide P/FCFE
for CMON Ltd.

Provide P/B
for CMON Ltd.

Provide EV/S
for CMON Ltd.

Provide EV/GP
for CMON Ltd.

Provide EV/EBITDA
for CMON Ltd.

Provide EV/EBIT
for CMON Ltd.

Provide EV/OCF
for CMON Ltd.

Provide EV/FCFF
for CMON Ltd.

Provide EV/IC
for CMON Ltd.

Compare the intrinsic valuations
of CMON Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of CMON Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of CMON Ltd compared to its peers.

Compare the P/E ratios
of CMON Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing CMON Ltd with its peers.

Analyze the financial leverage
of CMON Ltd compared to its main competitors.

Show all profitability ratios
for CMON Ltd.

Provide ROE
for CMON Ltd.

Provide ROA
for CMON Ltd.

Provide ROIC
for CMON Ltd.

Provide ROCE
for CMON Ltd.

Provide Gross Margin
for CMON Ltd.

Provide Operating Margin
for CMON Ltd.

Provide Net Margin
for CMON Ltd.

Provide FCF Margin
for CMON Ltd.

Show all solvency ratios
for CMON Ltd.

Provide D/E Ratio
for CMON Ltd.

Provide D/A Ratio
for CMON Ltd.

Provide Interest Coverage Ratio
for CMON Ltd.

Provide Altman Z-Score Ratio
for CMON Ltd.

Provide Quick Ratio
for CMON Ltd.

Provide Current Ratio
for CMON Ltd.

Provide Cash Ratio
for CMON Ltd.

What is the historical Revenue growth
over the last 5 years for CMON Ltd?

What is the historical Net Income growth
over the last 5 years for CMON Ltd?

What is the current Free Cash Flow
of CMON Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for CMON Ltd.

Financials

Balance Sheet Decomposition
CMON Ltd

Current Assets 8.5m
Cash & Short-Term Investments 3.2m
Receivables 421.5k
Other Current Assets 4.9m
Non-Current Assets 28.8m
Long-Term Investments 154k
PP&E 19.9m
Intangibles 8.4m
Other Non-Current Assets 288.4k
Current Liabilities 12m
Accrued Liabilities 473.4k
Other Current Liabilities 11.5m
Non-Current Liabilities 5.9m
Long-Term Debt 2.5m
Other Non-Current Liabilities 3.4m
Efficiency

Earnings Waterfall
CMON Ltd

Revenue
45.1m USD
Cost of Revenue
-21.4m USD
Gross Profit
23.6m USD
Operating Expenses
-21.7m USD
Operating Income
1.9m USD
Other Expenses
-1.1m USD
Net Income
756k USD

Free Cash Flow Analysis
CMON Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

Profitability Score
Profitability Due Diligence

CMON Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Positive Gross Profit
ROE is Increasing
Exceptional 3-Years Revenue Growth
50/100
Profitability
Score

CMON Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

CMON Ltd's solvency score is 61/100. The higher the solvency score, the more solvent the company is.

Low D/E
High Altman Z-Score
Long-Term Solvency
Negative Net Debt
61/100
Solvency
Score

CMON Ltd's solvency score is 61/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
CMON Ltd

There are no price targets for CMON Ltd.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
CMON Ltd

1M 1M
+63%
6M 6M
+48%
1Y 1Y
+0%
3Y 3Y
-18%
5Y 5Y
-66%
10Y 10Y
-99%
Annual Price Range
0.049
52w Low
0.017
52w High
0.05
Price Metrics
Average Annual Return -21.16%
Standard Deviation of Annual Returns 24.11%
Max Drawdown -91%
Shares Statistics
Market Capitalization 88.5m HKD
Shares Outstanding 1 806 000 000
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

CMON Ltd Logo
CMON Ltd

Country

Singapore

Industry

Leisure Products

Market Cap

88.5m HKD

Dividend Yield

0%

Description

CMON Ltd. operates as a hobby games publisher. The firm is primarily engaged in designing, developing and selling board games, miniature war games, and other hobby products. The Company’s geographical areas include North America, Europe, Oceania, Asia and South America. The firm publishes both self-owned games and licensed games, and also distributes third-party tabletop games. The firm sells its tabletop games through Kickstarter and to wholesalers. The company also sells directly to end-users through its own physical store located in Singapore and online game conventions, both online and physical. The firm has over three Kickstarter games, which include CMON Presents: the Animation Collection, Zombicide: Undead or Alive and Marvel United: X-Men.

Contact

201 Henderson Road, Apex @ Henderson, Floor 07 Unit 01 08
https://cmon.com

IPO

2016-12-02

Employees

64

Officers

Executive Chairman, Joint CEO & Compliance Officer
Mr. Chern Ann Ng
Head of Asia, Joint CEO & Executive Director
Mr. David Doust
Financial Controller & Executive Director
Mr. Zheng Kai Koh
COO & Executive Director
Mr. David Preti
Company Secretary
Ms. Sau Mei Ng ACIS, ACS, FCIS, FCS

See Also

Discover More
What is the Intrinsic Value of one CMON Ltd stock?

The intrinsic value of one CMON Ltd stock under the Base Case scenario is 0.129 HKD.

Is CMON Ltd stock undervalued or overvalued?

Compared to the current market price of 0.049 HKD, CMON Ltd is Undervalued by 62%.