
Pentamaster International Ltd
HKEX:1665

Intrinsic Value
The intrinsic value of one
Pentamaster International Ltd
stock under the Base Case scenario is
3.48
HKD.
Compared to the current market price of 6.1 HKD,
Pentamaster International Ltd
is
Overvalued by 43%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Pentamaster International Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Pentamaster International Ltd
Balance Sheet Decomposition
Pentamaster International Ltd
Current Assets | 669.8m |
Cash & Short-Term Investments | 298.2m |
Receivables | 249.9m |
Other Current Assets | 121.8m |
Non-Current Assets | 523.7m |
Long-Term Investments | 19.9m |
PP&E | 428.6m |
Intangibles | 40.8m |
Other Non-Current Assets | 34.3m |
Free Cash Flow Analysis
Pentamaster International Ltd
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
Pentamaster International Ltd
Revenue
|
622.4m
MYR
|
Cost of Revenue
|
-442.5m
MYR
|
Gross Profit
|
179.9m
MYR
|
Operating Expenses
|
-70.8m
MYR
|
Operating Income
|
109.1m
MYR
|
Other Expenses
|
-2m
MYR
|
Net Income
|
107.1m
MYR
|
Profitability Score
Profitability Due Diligence
Pentamaster International Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Score
Pentamaster International Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Pentamaster International Ltd's solvency score is 68/100. The higher the solvency score, the more solvent the company is.

Score
Pentamaster International Ltd's solvency score is 68/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Pentamaster International Ltd
According to Wall Street analysts, the average 1-year price target for
Pentamaster International Ltd
is 0.83 HKD
with a low forecast of 0.76 HKD and a high forecast of 0.92 HKD.
Dividends
Current shareholder yield for Pentamaster International Ltd is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
Pentamaster International Ltd
stock under the Base Case scenario is
3.48
HKD.
Compared to the current market price of 6.1 HKD,
Pentamaster International Ltd
is
Overvalued by 43%.