Valuation Rex International Holding Limited

Equities

Market Closed - Singapore S.E. Other stock markets 04:04:21 2024-12-06 am EST			5-day change	1st Jan Change
0.1220 ^SGD	0.00%		+7.96%	-33.33%

Dec. 01	Rex International Updates on Lime Petroleum's Norwegian Assets	MT
Nov. 27	Rex International Divests Minority Stake in Crescent Marine Holding	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	266.6	190.1	397.2	280	238.3	158.9	-	-
Change	-	-28.69%	108.9%	-29.51%	-14.88%	-33.33%	-	-
Enterprise Value (EV)	266.6	190.1	397.2	249.7	251.3	158.9	158.9	158.9
Change	-	-28.69%	108.9%	-37.13%	0.64%	-36.79%	0%	0%
P/E ratio	9.8x	-10x	4.37x	-201x	-2.77x	-	-	-
PBR	1.35x	-	1.57x	1.18x	1.68x	1.53x	-	-
PEG	-	0x	-0x	2x	-0x	-	-	-
Capitalization / Revenue	1,416x	3.06x	1.85x	1.23x	0.86x	0.94x	1x	0.96x
EV / Revenue	0x	0x	0x	0x	0x	0.94x	1x	0.96x
EV / EBITDA	0x	-	0x	0x	-0x	2.94x	3.04x	2.65x
EV / EBIT	0x	-0x	0x	0x	-0x	7.32x	7.37x	5.53x
EV / FCF	-	6.22x	-	2.13x	-11.9x	-	-	-
FCF Yield	-	0%	-	0%	-0%	-	-	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.0209	-0.0145	0.0699	-0.00107	-0.0661	-	-	-
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	0.1883	62.2	214.5	228.5	278.7	169.3	158.6	165.3
EBITDA ¹	25.98	-	101.1	13.51	-39.97	53.98	52.25	59.98
EBIT ¹	24.11	-27.75	98.89	11.22	-42.71	21.69	21.56	28.74
Net income ¹	27.06	-18.95	90.92	-1.342	-86.05	1.73	4.658	15.17
Net Debt	-	-	-	-30.26	13.01	-	-	-
Reference price ²	0.2050	0.1460	0.3050	0.2150	0.1830	0.1220	0.1220	0.1220
Nbr of stocks (in thousands)	1,300,703	1,302,321	1,302,321	1,302,321	1,302,321	1,302,321	-	-
Announcement Date	2/28/20	2/26/21	2/28/22	3/1/23	2/28/24	-	-	-

¹SGD in Million²SGD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
CONOCOPHILLIPS	13.06x	2.63x	6.03x	+3.03%	134B
CNOOC LIMITED	5.43x	1.68x	2.8x	+7.95%	113B
EOG RESOURCES, INC.	11.03x	2.9x	5.39x	+2.91%	71.89B
CANADIAN NATURAL RESOURCES LIMITED	13.67x	3.25x	6.85x	+4.59%	68.16B
DIAMONDBACK ENERGY, INC.	10.77x	5.76x	8.1x	+4.26%	48.71B
OCCIDENTAL PETROLEUM CORPORATION	13.53x	2.64x	5.17x	+1.80%	44.61B
HESS CORPORATION	15.82x	3.96x	6.88x	+1.32%	43.46B
WOODSIDE ENERGY GROUP LTD	8.17x	2.82x	3.84x	+8.55%	29.19B
Average	11.43x	3.21x	5.63x	+4.30%	69.01B
Weighted average by Cap.	11.11x	2.94x	5.45x	+4.38%