Amuse Group Holding Ltd
HKEX:8545

Watchlist Manager
Amuse Group Holding Ltd Logo
Amuse Group Holding Ltd
HKEX:8545
Watchlist
Price: 0.036 HKD
Market Cap: 42.9m HKD

Relative Value

8545 doesn't have a meaningful market cap.

The Relative Value of one Amuse Group Holding Ltd stock under the Base Case scenario is 0.043 HKD. Compared to the current market price of 0.036 HKD, Amuse Group Holding Ltd is Undervalued by 16%.

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
0.043 HKD
Undervaluation 16%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
38
vs Industry
88
Median 3Y
0.2
Median 5Y
0.2
Industry
1.2
vs History
vs Industry
18
Median 3Y
4.4
Median 5Y
5.4
Industry
19.2
vs History
34
vs Industry
60
Median 3Y
1.7
Median 5Y
2.2
Industry
11.8
vs History
30
vs Industry
Median 3Y
-1.2
Median 5Y
2.2
Industry
19.4
vs History
44
vs Industry
81
Median 3Y
0.2
Median 5Y
0.2
Industry
1.7
vs History
vs Industry
90
Median 3Y
-0.4
Median 5Y
-0.4
Industry
1.4
vs History
vs Industry
85
Median 3Y
-2.1
Median 5Y
-1.9
Industry
4.2
vs History
vs Industry
58
Median 3Y
-8
Median 5Y
-6
Industry
10.4
vs History
6
vs Industry
58
Median 3Y
-8.1
Median 5Y
-7.5
Industry
15.6
vs History
vs Industry
6
Median 3Y
-5.1
Median 5Y
-0.6
Industry
12.2
vs History
vs Industry
36
Median 3Y
-5.6
Median 5Y
-1.1
Industry
14.2
vs History
vs Industry
Median 3Y
-0.8
Median 5Y
-0.8
Industry
1.4

Multiples Across Competitors

Competitors Multiples
Amuse Group Holding 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
Amuse Group Holding Ltd
HKEX:8545
42.9m HKD 0.3 -20.3 -24.7 19.5
JP
Bandai Namco Holdings Inc
TSE:7832
2.8T JPY 2.2 20.9 10.7 13.1
US
Hasbro Inc
NASDAQ:HAS
11.5B USD 2.6 -20.7 13.9 16.2
JP
Shimano Inc
TSE:7309
1.4T JPY 3.1 28.2 12.9 19.4
UK
Games Workshop Group PLC
LSE:GAW
6.5B GBP 10.5 33.1 20.9 24.4
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
45.1B CNY 2.4 24.9 25.2 25.2
US
Mattel Inc
NASDAQ:MAT
6.5B USD 1.2 15 9.8 12.5
CA
BRP Inc
TSX:DOO
7.7B CAD 0.9 313.5 10 18
US
Acushnet Holdings Corp
NYSE:GOLF
5B USD 2 22.3 15.7 18.5
US
Brunswick Corp
NYSE:BC
4.9B USD 0.9 -20.4 11.4 22.8
US
Polaris Inc
NYSE:PII
3.9B USD 0.6 -25.8 13.9 95.6
P/E Multiple
Earnings Growth PEG
HK
Amuse Group Holding Ltd
HKEX:8545
Average P/E: 65.4
Negative Multiple: -20.3
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
20.9
6%
3.5
US
Hasbro Inc
NASDAQ:HAS
Negative Multiple: -20.7
29%
N/A
JP
Shimano Inc
TSE:7309
28.2
1%
28.2
UK
Games Workshop Group PLC
LSE:GAW
33.1
4%
8.3
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
24.9
26%
1
US
Mattel Inc
NASDAQ:MAT
15
3%
5
CA
BRP Inc
TSX:DOO
313.5
N/A N/A
US
Acushnet Holdings Corp
NYSE:GOLF
22.3
7%
3.2
US
Brunswick Corp
NYSE:BC
Negative Multiple: -20.4
38%
N/A
US
Polaris Inc
NYSE:PII
Negative Multiple: -25.8
23%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
Amuse Group Holding Ltd
HKEX:8545
Average EV/EBITDA: 14.4
Negative Multiple: -24.7
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
10.7
5%
2.1
US
Hasbro Inc
NASDAQ:HAS
13.9
14%
1
JP
Shimano Inc
TSE:7309
12.9
9%
1.4
UK
Games Workshop Group PLC
LSE:GAW
20.9
4%
5.2
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
25.2
37%
0.7
US
Mattel Inc
NASDAQ:MAT
9.8
7%
1.4
CA
BRP Inc
TSX:DOO
10
9%
1.1
US
Acushnet Holdings Corp
NYSE:GOLF
15.7
7%
2.2
US
Brunswick Corp
NYSE:BC
11.4
3%
3.8
US
Polaris Inc
NYSE:PII
13.9
9%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
HK
Amuse Group Holding Ltd
HKEX:8545
Average EV/EBIT: 25.9
19.5
N/A N/A
JP
Bandai Namco Holdings Inc
TSE:7832
13.1
N/A N/A
US
Hasbro Inc
NASDAQ:HAS
16.2
16%
1
JP
Shimano Inc
TSE:7309
19.4
N/A N/A
UK
Games Workshop Group PLC
LSE:GAW
24.4
4%
6.1
CN
Zhejiang CFMoto Power Co Ltd
SSE:603129
25.2
33%
0.8
US
Mattel Inc
NASDAQ:MAT
12.5
3%
4.2
CA
BRP Inc
TSX:DOO
18
11%
1.6
US
Acushnet Holdings Corp
NYSE:GOLF
18.5
6%
3.1
US
Brunswick Corp
NYSE:BC
22.8
6%
3.8
US
Polaris Inc
NYSE:PII
95.6
26%
3.7