First Time Loading...

mDR Ltd
SGX:Y3D

Watchlist Manager
mDR Ltd Logo
mDR Ltd
SGX:Y3D
Watchlist
Price: 0.054 SGD Market Closed
Updated: Apr 28, 2024

Intrinsic Value

mDR Ltd. is an investment holding company, which engages in the provision of after-market services for mobile communication devices and consumer electronic products. [ Read More ]

The intrinsic value of one Y3D stock under the Base Case scenario is 0.052 SGD. Compared to the current market price of 0.054 SGD, mDR Ltd is Overvalued by 3%.

Key Points:
Y3D Intrinsic Value
Base Case
0.052 SGD
Overvaluation 3%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
mDR Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling Y3D stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
mDR Ltd

Provide an overview of the primary business activities
of mDR Ltd.

What unique competitive advantages
does mDR Ltd hold over its rivals?

What risks and challenges
does mDR Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for mDR Ltd.

Provide P/S
for mDR Ltd.

Provide P/E
for mDR Ltd.

Provide P/OCF
for mDR Ltd.

Provide P/FCFE
for mDR Ltd.

Provide P/B
for mDR Ltd.

Provide EV/S
for mDR Ltd.

Provide EV/GP
for mDR Ltd.

Provide EV/EBITDA
for mDR Ltd.

Provide EV/EBIT
for mDR Ltd.

Provide EV/OCF
for mDR Ltd.

Provide EV/FCFF
for mDR Ltd.

Provide EV/IC
for mDR Ltd.

What are the Revenue projections
for mDR Ltd?

How accurate were the past Revenue estimates
for mDR Ltd?

What are the Net Income projections
for mDR Ltd?

How accurate were the past Net Income estimates
for mDR Ltd?

What are the EPS projections
for mDR Ltd?

How accurate were the past EPS estimates
for mDR Ltd?

What are the EBIT projections
for mDR Ltd?

How accurate were the past EBIT estimates
for mDR Ltd?

Compare the revenue forecasts
for mDR Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of mDR Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of mDR Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of mDR Ltd compared to its peers.

Compare the P/E ratios
of mDR Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing mDR Ltd with its peers.

Analyze the financial leverage
of mDR Ltd compared to its main competitors.

Show all profitability ratios
for mDR Ltd.

Provide ROE
for mDR Ltd.

Provide ROA
for mDR Ltd.

Provide ROIC
for mDR Ltd.

Provide ROCE
for mDR Ltd.

Provide Gross Margin
for mDR Ltd.

Provide Operating Margin
for mDR Ltd.

Provide Net Margin
for mDR Ltd.

Provide FCF Margin
for mDR Ltd.

Show all solvency ratios
for mDR Ltd.

Provide D/E Ratio
for mDR Ltd.

Provide D/A Ratio
for mDR Ltd.

Provide Interest Coverage Ratio
for mDR Ltd.

Provide Altman Z-Score Ratio
for mDR Ltd.

Provide Quick Ratio
for mDR Ltd.

Provide Current Ratio
for mDR Ltd.

Provide Cash Ratio
for mDR Ltd.

What is the historical Revenue growth
over the last 5 years for mDR Ltd?

What is the historical Net Income growth
over the last 5 years for mDR Ltd?

What is the current Free Cash Flow
of mDR Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for mDR Ltd.

Financials

Balance Sheet Decomposition
mDR Ltd

Current Assets 67m
Cash & Short-Term Investments 27.6m
Receivables 13.5m
Other Current Assets 25.9m
Non-Current Assets 110.7m
Long-Term Investments 100.7m
PP&E 9m
Other Non-Current Assets 969k
Current Liabilities 74.2m
Accounts Payable 14.2m
Other Current Liabilities 60m
Non-Current Liabilities 6.8m
Long-Term Debt 5.6m
Other Non-Current Liabilities 1.2m
Efficiency

Earnings Waterfall
mDR Ltd

Revenue
215.6m SGD
Cost of Revenue
-183m SGD
Gross Profit
32.6m SGD
Operating Expenses
-26.9m SGD
Operating Income
5.7m SGD
Other Expenses
-48.1m SGD
Net Income
-42.5m SGD

Free Cash Flow Analysis
mDR Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

Y3D Profitability Score
Profitability Due Diligence

mDR Ltd's profitability score is 39/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Exceptional 1-Year Revenue Growth
Positive Gross Profit
Positive 3-Years Revenue Growth
39/100
Profitability
Score

mDR Ltd's profitability score is 39/100. The higher the profitability score, the more profitable the company is.

Y3D Solvency Score
Solvency Due Diligence

mDR Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Negative Net Debt
Low D/E
Long-Term Solvency
Short-Term Solvency
50/100
Solvency
Score

mDR Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Y3D Price Targets Summary
mDR Ltd

There are no price targets for Y3D.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Y3D Price
mDR Ltd

1M 1M
+8%
6M 6M
-16%
1Y 1Y
-28%
3Y 3Y
-23%
5Y 5Y
-68%
10Y 10Y
-92%
Annual Price Range
0.054
52w Low
0.047
52w High
0.077
Price Metrics
Average Annual Return -16.72%
Standard Deviation of Annual Returns 24.97%
Max Drawdown -73%
Shares Statistics
Market Capitalization 47.1m SGD
Shares Outstanding 875 562 570
Percentage of Shares Shorted
N/A

Y3D Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

mDR Ltd Logo
mDR Ltd

Country

Singapore

Industry

Electrical Equipment

Market Cap

47.1m SGD

Dividend Yield

8.99%

Description

mDR Ltd. is an investment holding company, which engages in the provision of after-market services for mobile communication devices and consumer electronic products. The firm is engaged in provision of after-market services for mobile communication devices and consumer electronic products. The company is the distributor and retailer of mobile devices for manufacturers, and also manages network of retail stores offering Singtel products and services in Singapore. The company operates in four segments: After-Market Services (AMS), Distribution Management Solutions (DMS) and Digital Inkjet Printing for Out-Of-Home Advertising Solutions (DPAS) and Investment. AMS provides after-market service for mobile equipment and consumer electronic products. DMS is a distributor and retailer of mobile telecommunication equipment and mobile related services, including prepaid cards and skin care products. DPAS provides digital inkjet printing for point-of-sale and out-of-home advertising solutions. Investment segment primarily comprises investment in marketable securities and loans to third parties.

Contact

53 Ubi Crescent
+6568418481
http://www.m-dr.com/

IPO

2003-03-14

Employees

-

Officers

Executive Chairman
Mr. Ewe Ming Lee
Group CEO & Non-Independent Executive Director
Mr. Ghim Choon Ong
Executive Director
Ms. Yanmin Zhang
Founder
Mr. Hor Peow Tan
Group Chief Financial Officer
Ms. Li San Yip
Director of Legal & Company Secretary
Mr. Madan Mohan
Show More
Chief Commercial Officer
Ms. Yen Yi Tham
Chief Executive Officer of Pixio Sdn. Bhd.
Mr. Jit Huang Lim
Show Less

See Also

Discover More
What is the Intrinsic Value of one Y3D stock?

The intrinsic value of one Y3D stock under the Base Case scenario is 0.052 SGD.

Is Y3D stock undervalued or overvalued?

Compared to the current market price of 0.054 SGD, mDR Ltd is Overvalued by 3%.