Asiaray Media Group Ltd banner
A

Asiaray Media Group Ltd
HKEX:1993

Watchlist Manager
Asiaray Media Group Ltd
HKEX:1993
Watchlist
Price: 0.63 HKD Market Closed
Market Cap: HK$305.5m

Relative Value

The Relative Value of one Asiaray Media Group Ltd stock under the Base Case scenario is 1.36 HKD. Compared to the current market price of 0.63 HKD, Asiaray Media Group Ltd is Undervalued by 54%.

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
1.36 HKD
Undervaluation 54%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Asiaray Media Group 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
HK
Asiaray Media Group Ltd
HKEX:1993
305.5m HKD 0.3 -5.7 224.1 224.1
FR
Publicis Groupe SA
PAR:PUB
18.2B EUR 1 11 6 7.8
US
Omnicom Group Inc
NYSE:OMC
21.8B USD 1.4 16.3 8.8 9.7
CN
Focus Media Information Technology Co Ltd
SZSE:002027
105.7B CNY 8.4 19.6 16.8 16.8
UK
Informa PLC
LSE:INF
10.9B GBP 2.8 151.6 11.2 17.3
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
71.3B CNY 1.1 -326.9 -329.6 -329.6
US
Asset Entities Inc
NASDAQ:ASST
10.5B USD 5 184.2 -51.1 -272 -270.9
US
Interpublic Group of Companies Inc
NYSE:IPG
9.2B USD 0.9 16.8 6.3 7.4
CN
Leo Group Co Ltd
SZSE:002131
61.5B CNY 3.1 125.7 510.6 510.6
HK
QMMM Holdings Ltd
NASDAQ:QMMM
6.8B USD 1 740.7 -2 306.1 -2 321.9 -2 296.7
JP
Dentsu Group Inc
TSE:4324
766.4B JPY 0.5 -3 3.8 5.7
P/E Multiple
Earnings Growth PEG
HK
A
Asiaray Media Group Ltd
HKEX:1993
Average P/E: 56.9
Negative Multiple: -5.7
N/A N/A
FR
Publicis Groupe SA
PAR:PUB
11
12%
0.9
US
Omnicom Group Inc
NYSE:OMC
16.3
36%
0.5
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
19.6
9%
2.2
UK
Informa PLC
LSE:INF
151.6
43%
3.5
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
Negative Multiple: -326.9 N/A N/A
US
A
Asset Entities Inc
NASDAQ:ASST
Negative Multiple: -51.1 N/A N/A
US
Interpublic Group of Companies Inc
NYSE:IPG
16.8
21%
0.8
CN
Leo Group Co Ltd
SZSE:002131
125.7
N/A N/A
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 306.1 N/A N/A
JP
Dentsu Group Inc
TSE:4324
Negative Multiple: -3 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
A
Asiaray Media Group Ltd
HKEX:1993
Average EV/EBITDA: 98.5
224.1
N/A N/A
FR
Publicis Groupe SA
PAR:PUB
6
6%
1
US
Omnicom Group Inc
NYSE:OMC
8.8
22%
0.4
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
16.8
16%
1
UK
Informa PLC
LSE:INF
11.2
11%
1
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
Negative Multiple: -329.6 N/A N/A
US
A
Asset Entities Inc
NASDAQ:ASST
Negative Multiple: -272 N/A N/A
US
Interpublic Group of Companies Inc
NYSE:IPG
6.3
4%
1.6
CN
Leo Group Co Ltd
SZSE:002131
510.6
N/A N/A
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 321.9 N/A N/A
JP
Dentsu Group Inc
TSE:4324
3.8
4%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
HK
A
Asiaray Media Group Ltd
HKEX:1993
Average EV/EBIT: 99.9
224.1
N/A N/A
FR
Publicis Groupe SA
PAR:PUB
7.8
8%
1
US
Omnicom Group Inc
NYSE:OMC
9.7
21%
0.5
CN
F
Focus Media Information Technology Co Ltd
SZSE:002027
16.8
9%
1.9
UK
Informa PLC
LSE:INF
17.3
22%
0.8
CN
BlueFocus Intelligent Communications Group Co Ltd
SZSE:300058
Negative Multiple: -329.6 N/A N/A
US
A
Asset Entities Inc
NASDAQ:ASST
Negative Multiple: -270.9 N/A N/A
US
Interpublic Group of Companies Inc
NYSE:IPG
7.4
6%
1.2
CN
Leo Group Co Ltd
SZSE:002131
510.6
N/A N/A
HK
QMMM Holdings Ltd
NASDAQ:QMMM
Negative Multiple: -2 296.7 N/A N/A
JP
Dentsu Group Inc
TSE:4324
5.7
N/A N/A