Telecom Service One Holdings Ltd
HKEX:3997

Watchlist Manager
Telecom Service One Holdings Ltd Logo
Telecom Service One Holdings Ltd
HKEX:3997
Watchlist
Price: 0.75 HKD 1.35% Market Closed
Market Cap: 96.3m HKD

Relative Value

3997 doesn't have a meaningful market cap.

The Relative Value of one Telecom Service One Holdings Ltd stock under the Base Case scenario is 0.33 HKD. Compared to the current market price of 0.75 HKD, Telecom Service One Holdings Ltd is Overvalued by 56%.

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
0.33 HKD
Overvaluation 56%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
49
vs Industry
36
Median 3Y
1.6
Median 5Y
2.4
Industry
1.2
vs History
vs Industry
Median 3Y
-8.4
Median 5Y
-6.1
Industry
16.6
vs History
vs Industry
23
Median 3Y
14.6
Median 5Y
25
Industry
10.1
vs History
vs Industry
0
Median 3Y
-14
Median 5Y
-9.9
Industry
16.7
vs History
20
vs Industry
54
Median 3Y
1.2
Median 5Y
1.3
Industry
1.7
vs History
28
vs Industry
43
Median 3Y
1.4
Median 5Y
1.5
Industry
1.5
vs History
3
vs Industry
24
Median 3Y
9
Median 5Y
9
Industry
4.2
vs History
vs Industry
14
Median 3Y
17.6
Median 5Y
21.8
Industry
8.5
vs History
vs Industry
Median 3Y
-8.9
Median 5Y
-8.9
Industry
12.6
vs History
vs Industry
30
Median 3Y
12.3
Median 5Y
13.7
Industry
10.9
vs History
vs Industry
29
Median 3Y
-51.7
Median 5Y
-10
Industry
15.1
vs History
46
vs Industry
42
Median 3Y
1.1
Median 5Y
1.7
Industry
1.2

Multiples Across Competitors

Competitors Multiples
Telecom Service One Holdings 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
Telecom Service One Holdings Ltd
HKEX:3997
96.3m HKD 2.4 -6.3 -8.4 -6.3
US
Cintas Corp
NASDAQ:CTAS
75.5B USD 7.2 40.9 26.6 32.2
US
Copart Inc
NASDAQ:CPRT
37.9B USD 8.1 23.7 16.8 18.9
AU
Brambles Ltd
ASX:BXB
31.2B AUD 3.1 23 16.4 16.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26.6B CAD 4.3 49.4 18.8 27.5
FR
Spie SA
PAR:SPIE
8.1B EUR 0.8 39.8 10.3 17
US
Aurora Innovation Inc
NASDAQ:AUR
7.9B USD 3 927.6 -9.8 -7.9 -7.7
FR
Elis SA
PAR:ELIS
5.5B EUR 1.2 14.8 5.3 13.4
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
529.9B INR 11 38.6 31 32
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.8 12.8 16
DK
Iss A/S
CSE:ISS
35.9B DKK 0.4 13.2 6.9 9.5
P/E Multiple
Earnings Growth PEG
HK
Telecom Service One Holdings Ltd
HKEX:3997
Average P/E: 29.2
Negative Multiple: -6.3
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
40.9
11%
3.7
US
Copart Inc
NASDAQ:CPRT
23.7
6%
4
AU
Brambles Ltd
ASX:BXB
23
10%
2.3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
49.4
35%
1.4
FR
Spie SA
PAR:SPIE
39.8
28%
1.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.8 N/A N/A
FR
Elis SA
PAR:ELIS
14.8
15%
1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
38.6
13%
3
US
I
IAA Inc
F:3NI
19.8
N/A N/A
DK
Iss A/S
CSE:ISS
13.2
13%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
Telecom Service One Holdings Ltd
HKEX:3997
Average EV/EBITDA: 16.1
Negative Multiple: -8.4
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
26.6
10%
2.7
US
Copart Inc
NASDAQ:CPRT
16.8
7%
2.4
AU
Brambles Ltd
ASX:BXB
16.4
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
18.8
10%
1.9
FR
Spie SA
PAR:SPIE
10.3
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.9 N/A N/A
FR
Elis SA
PAR:ELIS
5.3
6%
0.9
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
31
14%
2.2
US
I
IAA Inc
F:3NI
12.8
N/A N/A
DK
Iss A/S
CSE:ISS
6.9
6%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
HK
Telecom Service One Holdings Ltd
HKEX:3997
Average EV/EBIT: 20.3
Negative Multiple: -6.3
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
32.2
11%
2.9
US
Copart Inc
NASDAQ:CPRT
18.9
7%
2.7
AU
Brambles Ltd
ASX:BXB
16.4
9%
1.8
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
27.5
9%
3.1
FR
Spie SA
PAR:SPIE
17
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.7 N/A N/A
FR
Elis SA
PAR:ELIS
13.4
10%
1.3
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
32
14%
2.3
US
I
IAA Inc
F:3NI
16
N/A N/A
DK
Iss A/S
CSE:ISS
9.5
7%
1.4