X

XOX Bhd
KLSE:XOXNET

Watchlist Manager
XOX Bhd
KLSE:XOXNET
Watchlist
Price: 0.025 MYR Market Closed
Market Cap: 28.4m MYR

Relative Value

The Relative Value of one XOXNET stock under the Base Case scenario is hidden MYR. Compared to the current market price of 0.025 MYR, XOX Bhd is hidden .

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.

XOXNET Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

XOXNET Competitors Multiples
XOX Bhd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
XOX Bhd
KLSE:XOXNET
28.4m MYR 2.7 -5.2 -5.6 -3.6
US
T-Mobile US Inc
NASDAQ:TMUS
219.9B USD 2.6 18.5 9.2 15.4
CN
China Mobile Ltd
SSE:600941
1.3T CNY 1.2 9.1 7 7
JP
SoftBank Group Corp
TSE:9984
24.2T JPY 3.2 7.9 22.3 52.6
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.2T INR 5.8 29.1 11.3 20.8
JP
SoftBank Corp
TSE:9434
10T JPY 1.5 18.4 7.7 13.7
JP
KDDI Corp
TSE:9433
9.9T JPY 1.6 13.9 6.6 10.8
MX
America Movil SAB de CV
BMV:AMXB
1.1T MXN 1.2 16 4.4 8.6
UK
Vodafone Group PLC
LSE:VOD
26.7B GBP 0.8 -7 4.2 14.8
TH
Advanced Info Service PCL
SET:ADVANC
1T THB 4.6 23.8 10.4 20.7
CN
China United Network Communications Ltd
SSE:600050
161B CNY 0.4 17.2 7.8 7.8
P/E Multiple
Earnings Growth PEG
MY
X
XOX Bhd
KLSE:XOXNET
Average P/E: 17.1
Negative Multiple: -5.2
N/A N/A
US
T-Mobile US Inc
NASDAQ:TMUS
18.5
14%
1.3
CN
China Mobile Ltd
SSE:600941
9.1
5%
1.8
JP
SoftBank Group Corp
TSE:9984
7.9
-17%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
29.1
16%
1.8
JP
SoftBank Corp
TSE:9434
18.4
7%
2.6
JP
KDDI Corp
TSE:9433
13.9
11%
1.3
MX
America Movil SAB de CV
BMV:AMXB
16
-35%
N/A
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -7 N/A N/A
TH
Advanced Info Service PCL
SET:ADVANC
23.8
15%
1.6
CN
China United Network Communications Ltd
SSE:600050
17.2
8%
2.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
X
XOX Bhd
KLSE:XOXNET
Average EV/EBITDA: 9.1
Negative Multiple: -5.6
N/A N/A
US
T-Mobile US Inc
NASDAQ:TMUS
9.2
10%
0.9
CN
China Mobile Ltd
SSE:600941
7
33%
0.2
JP
SoftBank Group Corp
TSE:9984
22.3
20%
1.1
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.3
19%
0.6
JP
SoftBank Corp
TSE:9434
7.7
5%
1.5
JP
KDDI Corp
TSE:9433
6.6
4%
1.6
MX
America Movil SAB de CV
BMV:AMXB
4.4
7%
0.6
UK
Vodafone Group PLC
LSE:VOD
4.2
-5%
N/A
TH
Advanced Info Service PCL
SET:ADVANC
10.4
5%
2.1
CN
China United Network Communications Ltd
SSE:600050
7.8
90%
0.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
X
XOX Bhd
KLSE:XOXNET
Average EV/EBIT: 17.2
Negative Multiple: -3.6
N/A N/A
US
T-Mobile US Inc
NASDAQ:TMUS
15.4
11%
1.4
CN
China Mobile Ltd
SSE:600941
7
6%
1.2
JP
SoftBank Group Corp
TSE:9984
52.6
18%
2.9
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
20.8
28%
0.7
JP
SoftBank Corp
TSE:9434
13.7
N/A N/A
JP
KDDI Corp
TSE:9433
10.8
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
8.6
8%
1.1
UK
Vodafone Group PLC
LSE:VOD
14.8
2%
7.4
TH
Advanced Info Service PCL
SET:ADVANC
20.7
11%
1.9
CN
China United Network Communications Ltd
SSE:600050
7.8
13%
0.6