I

InnoTek Ltd
SGX:M14

Watchlist Manager
InnoTek Ltd
SGX:M14
Watchlist
Price: 0.63 SGD -1.56% Market Closed
Market Cap: 155.4m SGD

Relative Value

The Relative Value of one M14 stock under the Base Case scenario is 0.33 SGD. Compared to the current market price of 0.63 SGD, InnoTek Ltd is Overvalued by 47%.

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.

M14 Relative Value
Base Case
0.33 SGD
Overvaluation 47%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
31
vs Industry
84
Median 3Y
0.5
Median 5Y
0.6
Industry
1.9
vs History
7
vs Industry
45
Median 3Y
26.5
Median 5Y
21.4
Industry
22.8
vs History
52
vs Industry
62
Median 3Y
8.5
Median 5Y
7.1
Industry
15.9
vs History
4
vs Industry
Median 3Y
-11.7
Median 5Y
-7.5
Industry
22.2
vs History
14
vs Industry
83
Median 3Y
0.6
Median 5Y
0.6
Industry
2.2
vs History
23
vs Industry
91
Median 3Y
0.2
Median 5Y
0.3
Industry
2
vs History
7
vs Industry
83
Median 3Y
1.6
Median 5Y
1.6
Industry
7
vs History
4
vs Industry
71
Median 3Y
3
Median 5Y
3
Industry
13.1
vs History
4
vs Industry
60
Median 3Y
10.2
Median 5Y
7.6
Industry
17.5
vs History
47
vs Industry
67
Median 3Y
5.2
Median 5Y
4.2
Industry
16.1
vs History
12
vs Industry
46
Median 3Y
-12.9
Median 5Y
1.7
Industry
19.7
vs History
15
vs Industry
86
Median 3Y
0.4
Median 5Y
0.4
Industry
1.5

Multiples Across Competitors

M14 Competitors Multiples
InnoTek 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
InnoTek Ltd
SGX:M14
144.8m SGD 0.7 47.5 6.8 99.8
JP
Ishii Iron Works Co Ltd
TSE:6362
304.2T JPY 28 119.8 363 670.8 171 820.3 210 169.2
US
Parker-Hannifin Corp
NYSE:PH
116.1B USD 5.8 31.9 23.8 28.8
SE
Atlas Copco AB
STO:ATCO A
884.3B SEK 5.2 32.1 20.4 25.7
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
14.3T JPY 3 56.6 26.4 39.1
US
Barnes Group Inc
NYSE:B
80.7B USD 5.5 22.5 9.6 12.3
US
Illinois Tool Works Inc
NYSE:ITW
74B USD 4.7 24.5 18 19.7
SE
Sandvik AB
STO:SAND
395.8B SEK 3.3 26.8 15.2 20.8
CH
Schindler Holding AG
SIX:SCHP
32.9B CHF 3 33.4 19.3 24.1
JP
Fanuc Corp
TSE:6954
6T JPY 7.4 38.2 24.9 31.8
FI
Kone Oyj
OMXH:KNEBV
32.1B EUR 2.8 33.6 19.5 24.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
I
InnoTek Ltd
SGX:M14
Average EV/EBITDA: 15 636.7
6.8
N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
23.8
11%
2.2
SE
Atlas Copco AB
STO:ATCO A
20.4
3%
6.8
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
26.4
19%
1.4
US
Barnes Group Inc
NYSE:B
9.6
33%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
18
3%
6
SE
Sandvik AB
STO:SAND
15.2
6%
2.5
CH
Schindler Holding AG
SIX:SCHP
19.3
8%
2.4
JP
Fanuc Corp
TSE:6954
24.9
10%
2.5
FI
K
Kone Oyj
OMXH:KNEBV
19.5
9%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
I
InnoTek Ltd
SGX:M14
Average EV/EBIT: 19 136
99.8
N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
28.8
15%
1.9
SE
Atlas Copco AB
STO:ATCO A
25.7
4%
6.4
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
39.1
N/A N/A
US
Barnes Group Inc
NYSE:B
12.3
43%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
19.7
4%
4.9
SE
Sandvik AB
STO:SAND
20.8
8%
2.6
CH
Schindler Holding AG
SIX:SCHP
24.1
10%
2.4
JP
Fanuc Corp
TSE:6954
31.8
N/A N/A
FI
K
Kone Oyj
OMXH:KNEBV
24.3
10%
2.4