S.A.I. Leisure Group Valuation

Is 1832 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

Below Fair Value
Significantly Below Fair Value
Price-To-Sales vs Peers
Price-To-Sales vs Industry
Price-To-Sales vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 1832 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: Insufficient data to calculate 1832's fair value for valuation analysis.

Significantly Below Fair Value: Insufficient data to calculate 1832's fair value for valuation analysis.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 1832?

Key metric: As 1832 is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for 1832. This is calculated by dividing 1832's market cap by their current revenue.
What is 1832's PS Ratio?
PS Ratio	0.5x
Sales	US$43.55m
Market Cap	US$23.59m

1832 key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	2.6x
Enterprise Value/EBITDA	-15.4x
PEG Ratio	n/a

Price to Sales Ratio vs Peers

How does 1832's PS Ratio compare to its peers?

The above table shows the PS ratio for 1832 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PS	Estimated Growth	Market Cap
Peer Average	0.9x
253 Shun Ho Holdings	0.3x	n/a	HK$174.1m
265 Gangyu Smart Urban Services Holding	0.8x	n/a	HK$284.3m
1215 Kai Yuan Holdings	0.7x	n/a	HK$217.2m
234 New Century Group Hong Kong	2x	n/a	HK$173.4m
1832 S.A.I. Leisure Group	0.5x	n/a	HK$183.6m

Price-To-Sales vs Peers: 1832 is good value based on its Price-To-Sales Ratio (0.5x) compared to the peer average (0.9x).

Price to Sales Ratio vs Industry

How does 1832's PS Ratio compare vs other companies in the HK Hospitality Industry?

15 Companies	Price / Sales	Estimated Growth	Market Cap
520 Xiabuxiabu Catering Management (China) Holdings	0.2x	9.7%	US$118.22m
6811 Tai Hing Group Holdings	0.2x	4.9%	US$82.66m
573 Tao Heung Holdings	0.2x	n/a	US$56.68m
6882 EGL Holdings	0.2x	n/a	US$39.37m

15 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Sales vs Industry: 1832 is good value based on its Price-To-Sales Ratio (0.5x) compared to the Hong Kong Hospitality industry average (0.7x).

Price to Sales Ratio vs Fair Ratio

What is 1832's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

1832 PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	0.5x
Fair PS Ratio	n/a

Price-To-Sales vs Fair Ratio: Insufficient data to calculate 1832's Price-To-Sales Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.