CHJ Relative Valuation - Uni-Asia Group Ltd

Watchlist Manager

Watchlist

Price: 0.925 SGD 1.09%

Market Cap: S$72.7m

	Uni-Asia Group Ltd SGX:CHJ	HK
W	Willowglen Msc Bhd KLSE:WILLOW	MY

Multiples-Based Value

The Multiples-Based Value for Uni-Asia Group Ltd (CHJ) under the Base Case is 1.756 SGD. Compared with the current market price of 0.925 SGD, the stock appears Undervalued by 47%.

Multiples-Based 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.

What is relative valuation?

How is Multiples-Based Value calculated?

CHJ Multiples-Based Value

Undervaluation 47%

Multiples-Based Value

Price S$0.925

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
HK		Uni-Asia Group Ltd SGX:CHJ	72.7m SGD	1.1	61.7	5.5	14.3
US		BlackRock Inc NYSE:BLK	158.7B USD	6.6	28.6	19.2	22.2
CA		Brookfield Corp NYSE:BN	98.1B USD	1.3	86	11.1	16.7
US		Bank of New York Mellon Corp NYSE:BK	88.9B USD	4.4	16.8	0	0
US		Blackstone Inc NYSE:BX	91.2B USD	10.3	49.3	13.7	13.8
ZA	N	Ninety One Ltd JSE:NY1	82.8B ZAR	5.4	24.3	-38.3	-41.3
US		KKR & Co Inc NYSE:KKR	87.5B USD	4.3	39.1	275.1	275.1
CA		Brookfield Asset Management Inc NYSE:BAM	75.9B USD	15.8	30.5	27.6	28
CA	B	BROOKFIELD ASSET MANAGEMENT LTD TSX:BAM	101.8B CAD	15.6	30.3	27.4	27.8
US		BROOKFIELD ASSET MANAGEMENT LTD F:RW5	62.8B EUR	15	29.1	26.3	26.7
US		Ameriprise Financial Inc NYSE:AMP	41.5B USD	2.2	11.7	12.2	12.2

				Revenue Growth	P/S to Growth
HK		Uni-Asia Group Ltd SGX:CHJ	Average P/S: 7.4 1.1	N/A	N/A
US		BlackRock Inc NYSE:BLK	6.6	13%	0.5
CA		Brookfield Corp NYSE:BN	1.3	-47%	N/A
US		Bank of New York Mellon Corp NYSE:BK	4.4	6%	0.7
US		Blackstone Inc NYSE:BX	10.3	14%	0.7
ZA	N	Ninety One Ltd JSE:NY1	5.4	N/A	N/A
US		KKR & Co Inc NYSE:KKR	4.3	-11%	N/A
CA		Brookfield Asset Management Inc NYSE:BAM	15.8	18%	0.9
CA	B	BROOKFIELD ASSET MANAGEMENT LTD TSX:BAM	15.6	18%	0.9
US		BROOKFIELD ASSET MANAGEMENT LTD F:RW5	15	18%	0.8
US		Ameriprise Financial Inc NYSE:AMP	2.2	3%	0.7

				Earnings Growth	PEG
HK		Uni-Asia Group Ltd SGX:CHJ	Average P/E: 37 61.7	N/A	N/A
US		BlackRock Inc NYSE:BLK	28.6	26%	1.1
CA		Brookfield Corp NYSE:BN	86	118%	0.7
US		Bank of New York Mellon Corp NYSE:BK	16.8	12%	1.4
US		Blackstone Inc NYSE:BX	49.3	29%	1.7
ZA	N	Ninety One Ltd JSE:NY1	24.3	N/A	N/A
US		KKR & Co Inc NYSE:KKR	39.1	52%	0.8
CA		Brookfield Asset Management Inc NYSE:BAM	30.5	19%	1.6
CA	B	BROOKFIELD ASSET MANAGEMENT LTD TSX:BAM	30.3	19%	1.6
US		BROOKFIELD ASSET MANAGEMENT LTD F:RW5	29.1	19%	1.5
US		Ameriprise Financial Inc NYSE:AMP	11.7	9%	1.3

				EBITDA Growth	EV/EBITDA to Growth
HK		Uni-Asia Group Ltd SGX:CHJ	Average EV/EBITDA: 46.4 5.5	N/A	N/A
US		BlackRock Inc NYSE:BLK	19.2	24%	0.8
CA		Brookfield Corp NYSE:BN	11.1	N/A	N/A
US		Bank of New York Mellon Corp NYSE:BK	Not Available	N/A	N/A
US		Blackstone Inc NYSE:BX	13.7	9%	1.5
ZA	N	Ninety One Ltd JSE:NY1	Negative Multiple: -38.3	N/A	N/A
US		KKR & Co Inc NYSE:KKR	275.1	198%	1.4
CA		Brookfield Asset Management Inc NYSE:BAM	27.6	20%	1.4
CA	B	BROOKFIELD ASSET MANAGEMENT LTD TSX:BAM	27.4	20%	1.4
US		BROOKFIELD ASSET MANAGEMENT LTD F:RW5	26.3	20%	1.3
US		Ameriprise Financial Inc NYSE:AMP	12.2	4%	3

				EBIT Growth	EV/EBIT to Growth
HK		Uni-Asia Group Ltd SGX:CHJ	Average EV/EBIT: 48.5 14.3	N/A	N/A
US		BlackRock Inc NYSE:BLK	22.2	23%	1
CA		Brookfield Corp NYSE:BN	16.7	-24%	N/A
US		Bank of New York Mellon Corp NYSE:BK	Not Available	N/A	N/A
US		Blackstone Inc NYSE:BX	13.8	28%	0.5
ZA	N	Ninety One Ltd JSE:NY1	Negative Multiple: -41.3	N/A	N/A
US		KKR & Co Inc NYSE:KKR	275.1	172%	1.6
CA		Brookfield Asset Management Inc NYSE:BAM	28	21%	1.3
CA	B	BROOKFIELD ASSET MANAGEMENT LTD TSX:BAM	27.8	21%	1.3
US		BROOKFIELD ASSET MANAGEMENT LTD F:RW5	26.7	21%	1.3
US		Ameriprise Financial Inc NYSE:AMP	12.2	-1%	N/A

Uni-Asia Group Ltd
SGX:CHJ

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

CHJ Competitors Multiples
Uni-Asia Group Ltd Competitors

See Also

Company

Help

Tools

Stocks

Uni-Asia Group Ltd SGX:CHJ

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

CHJ Competitors Multiples Uni-Asia Group Ltd Competitors

See Also

Company

Help

Tools

Stocks

Uni-Asia Group Ltd
SGX:CHJ

CHJ Competitors Multiples
Uni-Asia Group Ltd Competitors