Valuation Rex International Holding Limited
Equities
5WH
SG2G04994999
Oil & Gas Exploration and Production
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.1380 SGD | -1.43% |
|
-8.61% | +14.05% |
| Dec. 10 | Rex International Logs Higher Production from Oman, Norway, Germany in November | MT |
| Dec. 08 | Singapore Shares Start Week in Red as Investors Gear Up for Anticipated US Interest Rate Cut | MT |
Company Valuation: Rex International Holding Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 190.1 | 397.2 | 280 | 238.3 | 157.6 | 179.7 | - | - |
| Change | - | 108.9% | -29.51% | -14.88% | -33.88% | 14.05% | - | - |
| Enterprise Value (EV) 1 | 190.1 | 397.2 | 249.7 | 251.3 | 157.6 | 408.4 | 342.3 | 277.9 |
| Change | - | 108.9% | -37.13% | 0.64% | -37.3% | 159.15% | -16.18% | -18.81% |
| P/E ratio | -10x | 4.37x | -201x | -2.77x | - | -1.77x | 2.49x | -6.28x |
| PBR | - | 1.57x | 1.18x | 1.68x | 1.89x | - | - | - |
| PEG | - | -0x | 2x | -0x | - | - | -0x | 0x |
| Capitalization / Revenue | 3.06x | 1.85x | 1.23x | 0.86x | 0.39x | 0.42x | 0.26x | 0.29x |
| EV / Revenue | 3.06x | 1.85x | 1.09x | 0.9x | 0.39x | 0.96x | 0.5x | 0.46x |
| EV / EBITDA | - | 3.93x | 18.5x | -6.29x | 0.73x | 1.99x | 0.79x | 0.8x |
| EV / EBIT | -6.85x | 4.02x | 22.3x | -5.89x | 9.2x | 7.64x | 1.39x | 1.55x |
| EV / FCF | 6.22x | - | 2.13x | -11.9x | - | -2.84x | 2.62x | 2.78x |
| FCF Yield | 16.1% | - | 46.9% | -8.38% | - | -35.2% | 38.2% | 36% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.0145 | 0.0699 | -0.00107 | -0.0661 | - | -0.0778 | 0.0554 | -0.022 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 62.2 | 214.5 | 228.5 | 278.7 | 400.1 | 424.9 | 686.2 | 610.5 |
| EBITDA 1 | - | 101.1 | 13.51 | -39.97 | 214.8 | 204.7 | 430.8 | 348.3 |
| EBIT 1 | -27.75 | 98.89 | 11.22 | -42.71 | 17.13 | 53.46 | 246.7 | 179.5 |
| Net income 1 | -18.95 | 90.92 | -1.342 | -86.05 | -54.95 | -101.3 | 72.19 | -28.61 |
| Net Debt 1 | - | - | -30.26 | 13.01 | - | 228.7 | 162.6 | 98.2 |
| Reference price 2 | 0.1460 | 0.3050 | 0.2150 | 0.1830 | 0.1210 | 0.1380 | 0.1380 | 0.1380 |
| Nbr of stocks (in thousands) | 1,302,321 | 1,302,321 | 1,302,321 | 1,302,321 | 1,302,321 | 1,302,321 | - | - |
| Announcement Date | 2/26/21 | 2/28/22 | 3/1/23 | 2/28/24 | 3/26/25 | - | - | - |
1SGD in Million2SGD
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 0.97x | 2.01x | - | 141M | |
| 6.91x | 2.11x | 3.39x | 6.39% | 132B | |
| 14.69x | 2.22x | 5.36x | 3.3% | 120B | |
| 13.08x | 2.9x | 6.26x | 5.14% | 68.97B | |
| 10.92x | 2.85x | 5.25x | 3.79% | 59.42B | |
| 11.7x | 3.95x | 5.82x | 2.57% | 44.98B | |
| 19.82x | 2.25x | 4.47x | 2.28% | 40.59B | |
| 18.48x | 5.02x | 7.87x | 1.13% | 34.99B | |
| 12.96x | 3.07x | 4.52x | 5.82% | 31.36B | |
| 16.51x | 3.71x | 6.31x | 2.28% | 27.23B | |
| Average | 13.90x | 2.90x | 5.13x | 3.63% | 55.88B | |
| Weighted average by Cap. | 12.62x | 2.78x | 5.12x | 4.13% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Equities
- 5WH Stock
- Valuation Rex International Holding Limited
Select your edition
All financial news and data tailored to specific country editions
