Kimly Ltd
SGX:1D0

Watchlist Manager
Kimly Ltd Logo
Kimly Ltd
SGX:1D0
Watchlist
Price: 0.325 SGD -1.52% Market Closed
Market Cap: 406.3m 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 0.325 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
52
vs Industry
49
Median 3Y
1.3
Median 5Y
1.3
Industry
1.4
Forward
1.2
vs History
4
vs Industry
46
Median 3Y
12.2
Median 5Y
12
Industry
19.2
Forward
10.7
vs History
36
vs Industry
61
Median 3Y
4.7
Median 5Y
4.7
Industry
9.8
vs History
17
vs Industry
40
Median 3Y
10.8
Median 5Y
10.9
Industry
18.8
vs History
69
vs Industry
40
Median 3Y
2.2
Median 5Y
2.5
Industry
2.1
vs History
42
vs Industry
57
Median 3Y
1.3
Median 5Y
1.3
Industry
1.9
Forward
1.3
vs History
50
vs Industry
39
Median 3Y
4.6
Median 5Y
4.8
Industry
3.8
vs History
39
vs Industry
64
Median 3Y
4.5
Median 5Y
4.6
Industry
10.8
Forward
8
vs History
15
vs Industry
53
Median 3Y
9.2
Median 5Y
9.5
Industry
16.6
Forward
9
vs History
31
vs Industry
65
Median 3Y
4.9
Median 5Y
5
Industry
12.2
vs History
38
vs Industry
58
Median 3Y
5.2
Median 5Y
5.5
Industry
17.4
vs History
80
vs Industry
38
Median 3Y
1.7
Median 5Y
1.7
Industry
1.3

Multiples Across Competitors

1D0 Competitors Multiples
Kimly Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
SG
Kimly Ltd
SGX:1D0
404.2m SGD 1.3 13.3 4.7 10.2
US
McDonald's Corp
NYSE:MCD
203.6B USD 7.9 25 17.5 20.6
US
Starbucks Corp
NASDAQ:SBUX
103B USD 2.8 32.9 18.6 25.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
73.2B USD 6.4 46.9 30.9 36.2
UK
Compass Group PLC
LSE:CPG
41.6B GBP 0.9 28.5 13.5 17.6
US
Yum! Brands Inc
NYSE:YUM
40.6B USD 5.3 28.6 19.2 20.7
CA
Restaurant Brands International Inc
NYSE:QSR
29.6B USD 3.4 31.1 16.3 18.3
IN
Eternal Ltd
NSE:ETERNAL
2.4T INR 11.6 456.5 366.7 -1 008.2
US
Darden Restaurants Inc
NYSE:DRI
25.5B USD 2.1 24.3 14.2 19.4
CN
MIXUE Group
HKEX:2097
193.1B HKD 0 0 0 0
CN
Yum China Holdings Inc
NYSE:YUMC
16.7B USD 1.5 18.2 8.8 12.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
Kimly Ltd
SGX:1D0
Average EV/EBITDA: 51
4.7
-15%
N/A
US
McDonald's Corp
NYSE:MCD
17.5
6%
2.9
US
Starbucks Corp
NASDAQ:SBUX
18.6
5%
3.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
30.9
13%
2.4
UK
Compass Group PLC
LSE:CPG
13.5
16%
0.8
US
Yum! Brands Inc
NYSE:YUM
19.2
8%
2.4
CA
Restaurant Brands International Inc
NYSE:QSR
16.3
9%
1.8
IN
Eternal Ltd
NSE:ETERNAL
366.7
113%
3.2
US
Darden Restaurants Inc
NYSE:DRI
14.2
8%
1.8
CN
M
MIXUE Group
HKEX:2097
Not Available
18%
N/A
CN
Yum China Holdings Inc
NYSE:YUMC
8.8
10%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
Kimly Ltd
SGX:1D0
Average EV/EBIT: 20.1
10.2
6%
1.7
US
McDonald's Corp
NYSE:MCD
20.6
7%
2.9
US
Starbucks Corp
NASDAQ:SBUX
25.7
5%
5.1
US
Chipotle Mexican Grill Inc
NYSE:CMG
36.2
14%
2.6
UK
Compass Group PLC
LSE:CPG
17.6
13%
1.4
US
Yum! Brands Inc
NYSE:YUM
20.7
8%
2.6
CA
Restaurant Brands International Inc
NYSE:QSR
18.3
8%
2.3
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -1 008.2 N/A N/A
US
Darden Restaurants Inc
NYSE:DRI
19.4
10%
1.9
CN
M
MIXUE Group
HKEX:2097
Not Available
17%
N/A
CN
Yum China Holdings Inc
NYSE:YUMC
12.1
10%
1.2