Kimly Ltd
SGX:1D0

Watchlist Manager
Kimly Ltd Logo
Kimly Ltd
SGX:1D0
Watchlist
Price: 0.385 SGD -1.28%
Market Cap: 481.3m SGD

Relative Value

The Relative Value of one 1D0 stock under the Base Case scenario is hidden SGD. Compared to the current market price of 0.385 SGD, Kimly Ltd 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.

1D0 Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
36
vs Industry
49
Median 3Y
1.3
Median 5Y
1.3
Industry
1.4
Forward
1.4
vs History
3
vs Industry
46
Median 3Y
12.2
Median 5Y
12.2
Industry
20
Forward
12.6
vs History
3
vs Industry
61
Median 3Y
4.7
Median 5Y
4.7
Industry
9.6
vs History
11
vs Industry
40
Median 3Y
11
Median 5Y
10.9
Industry
18.6
vs History
46
vs Industry
40
Median 3Y
2.2
Median 5Y
2.5
Industry
2.1
vs History
39
vs Industry
57
Median 3Y
1.3
Median 5Y
1.4
Industry
1.9
Forward
1.5
vs History
31
vs Industry
39
Median 3Y
4.6
Median 5Y
4.8
Industry
3.8
vs History
17
vs Industry
64
Median 3Y
4.5
Median 5Y
4.6
Industry
10.5
Forward
9.4
vs History
7
vs Industry
53
Median 3Y
9.3
Median 5Y
9.6
Industry
16.2
Forward
10.6
vs History
6
vs Industry
65
Median 3Y
4.9
Median 5Y
5
Industry
11.3
vs History
20
vs Industry
58
Median 3Y
5.2
Median 5Y
5.5
Industry
15.9
vs History
33
vs Industry
38
Median 3Y
1.7
Median 5Y
1.8
Industry
1.3

Multiples Across Competitors

1D0 Competitors Multiples
Kimly 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
SG
Kimly Ltd
SGX:1D0
478.9m SGD 1.5 15.8 5.5 12
US
McDonald's Corp
NYSE:MCD
220.5B USD 8.4 26.2 18 21.3
JP
DD Holdings Co Ltd
TSE:3073
18.1T JPY 460.1 7 886.9 3 785.7 4 750.9
US
Starbucks Corp
NASDAQ:SBUX
96.3B USD 2.6 51.9 20.1 30
UK
Compass Group PLC
LSE:CPG
39.7B GBP 0.9 21.2 11.8 15.2
US
Chipotle Mexican Grill Inc
NYSE:CMG
46.2B USD 3.9 30.1 19.5 23
US
Yum! Brands Inc
NYSE:YUM
41.2B USD 5.1 28.5 18.5 19.9
CA
Restaurant Brands International Inc
NYSE:QSR
32B USD 3.5 34.8 16.5 18.5
IN
Eternal Ltd
NSE:ETERNAL
2.7T INR 8.4 1 422.4 445.3 -411.7
US
Darden Restaurants Inc
NYSE:DRI
21.3B USD 1.7 19.4 12.7 17.4
CN
MIXUE Group
HKEX:2097
152.2B HKD 0 0 0 0
P/E Multiple
Earnings Growth PEG
SG
Kimly Ltd
SGX:1D0
Average P/E: 953.7
15.8
6%
2.6
US
McDonald's Corp
NYSE:MCD
26.2
8%
3.3
JP
DD Holdings Co Ltd
TSE:3073
7 886.9
12%
657.2
US
Starbucks Corp
NASDAQ:SBUX
51.9
31%
1.7
UK
Compass Group PLC
LSE:CPG
21.2
18%
1.2
US
Chipotle Mexican Grill Inc
NYSE:CMG
30.1
8%
3.8
US
Yum! Brands Inc
NYSE:YUM
28.5
12%
2.4
CA
Restaurant Brands International Inc
NYSE:QSR
34.8
12%
2.9
IN
Eternal Ltd
NSE:ETERNAL
1 422.4
101%
14.1
US
Darden Restaurants Inc
NYSE:DRI
19.4
12%
1.6
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
Kimly Ltd
SGX:1D0
Average EV/EBITDA: 435.3
5.5
-15%
N/A
US
McDonald's Corp
NYSE:MCD
18
6%
3
JP
DD Holdings Co Ltd
TSE:3073
3 785.7
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
20.1
13%
1.5
UK
Compass Group PLC
LSE:CPG
11.8
17%
0.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
19.5
8%
2.4
US
Yum! Brands Inc
NYSE:YUM
18.5
8%
2.3
CA
Restaurant Brands International Inc
NYSE:QSR
16.5
9%
1.8
IN
Eternal Ltd
NSE:ETERNAL
445.3
117%
3.8
US
Darden Restaurants Inc
NYSE:DRI
12.7
8%
1.6
CN
M
MIXUE Group
HKEX:2097
Not Available
18%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
Kimly Ltd
SGX:1D0
Average EV/EBIT: 545.3
12
6%
2
US
McDonald's Corp
NYSE:MCD
21.3
7%
3
JP
DD Holdings Co Ltd
TSE:3073
4 750.9
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
30
18%
1.7
UK
Compass Group PLC
LSE:CPG
15.2
15%
1
US
Chipotle Mexican Grill Inc
NYSE:CMG
23
7%
3.3
US
Yum! Brands Inc
NYSE:YUM
19.9
8%
2.5
CA
Restaurant Brands International Inc
NYSE:QSR
18.5
8%
2.3
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -411.7 N/A N/A
US
Darden Restaurants Inc
NYSE:DRI
17.4
9%
1.9
CN
M
MIXUE Group
HKEX:2097
Not Available
19%
N/A