Broadway Industrial Group Ltd
SGX:B69
Intrinsic Value
The intrinsic value of one B69 stock under the Base Case scenario is 0.662 SGD. Compared to the current market price of 0.194 SGD, Broadway Industrial Group Ltd is Undervalued by 71%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Broadway Industrial Group Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Broadway Industrial Group Ltd
Balance Sheet Decomposition
Broadway Industrial Group Ltd
Current Assets | 175m |
Cash & Short-Term Investments | 34.3m |
Receivables | 111.1m |
Other Current Assets | 29.6m |
Non-Current Assets | 61.3m |
PP&E | 61.2m |
Other Non-Current Assets | 52k |
Free Cash Flow Analysis
Broadway Industrial Group Ltd
SGD | |
Free Cash Flow | SGD |
Earnings Waterfall
Broadway Industrial Group Ltd
Revenue
|
352.2m
SGD
|
Cost of Revenue
|
-320.4m
SGD
|
Gross Profit
|
31.8m
SGD
|
Operating Expenses
|
-14.3m
SGD
|
Operating Income
|
17.5m
SGD
|
Other Expenses
|
-5.4m
SGD
|
Net Income
|
12.2m
SGD
|
B69 Profitability Score
Profitability Due Diligence
Broadway Industrial Group Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
Score
Broadway Industrial Group Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
B69 Solvency Score
Solvency Due Diligence
Broadway Industrial Group Ltd's solvency score is 62/100. The higher the solvency score, the more solvent the company is.
Score
Broadway Industrial Group Ltd's solvency score is 62/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
B69 Price Targets Summary
Broadway Industrial Group Ltd
Dividends
Current shareholder yield for B69 is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one B69 stock under the Base Case scenario is 0.662 SGD.
Compared to the current market price of 0.194 SGD, Broadway Industrial Group Ltd is Undervalued by 71%.