M

Midland Ic&I Ltd
HKEX:459

Watchlist Manager
Midland Ic&I Ltd
HKEX:459
Watchlist
Price: 0.075 HKD Market Closed
Market Cap: 135.4m HKD
Have any thoughts about
Midland Ic&I Ltd?
Write Note

Relative Value

The Relative Value of one Midland Ic&I Ltd stock under the Base Case scenario is 0.26 HKD. Compared to the current market price of 0.075 HKD, Midland Ic&I Ltd is Undervalued by 71%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Relative Value
Base Case
0.26 HKD
Undervaluation 71%
Relative Value
Price
M
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
74
vs Industry
83
Median 3Y
0.4
Median 5Y
0.5
Industry
3.6
vs History
vs Industry
33
Median 3Y
-15.7
Median 5Y
-8
Industry
16.9
vs History
31
vs Industry
68
Median 3Y
2.2
Median 5Y
-1.9
Industry
11
vs History
vs Industry
50
Median 3Y
-1.4
Median 5Y
-2.8
Industry
13.4
vs History
96
vs Industry
85
Median 3Y
0.2
Median 5Y
0.2
Industry
0.8
vs History
49
vs Industry
84
Median 3Y
0.6
Median 5Y
0.5
Industry
6.6
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
11.9
vs History
71
vs Industry
66
Median 3Y
3.2
Median 5Y
3.1
Industry
15.8
vs History
65
vs Industry
65
Median 3Y
4.6
Median 5Y
4.4
Industry
19
vs History
52
vs Industry
67
Median 3Y
2.8
Median 5Y
3.1
Industry
18.5
vs History
41
vs Industry
57
Median 3Y
0.8
Median 5Y
2.1
Industry
20.2
vs History
60
vs Industry
83
Median 3Y
0.2
Median 5Y
0.2
Industry
0.7

Multiples Across Competitors

Competitors Multiples
Midland Ic&I Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
HK
Midland Ic&I Ltd
HKEX:459
135.4m HKD 0.4 -15.5 2.1 3.3
US
CBRE Group Inc
NYSE:CBRE
39.7B USD 1.2 41.4 21 30.4
CN
Ke Holdings Inc
HKEX:2423
152.6B HKD 1.7 34.5 33.9 33.9
US
Zillow Group Inc
NASDAQ:ZG
15.9B USD 7.4 -119.9 847.8 -67.4
US
Jones Lang LaSalle Inc
NYSE:JLL
11.8B USD 0.5 24.6 14.5 19
CA
FirstService Corp
TSX:FSV
11.5B CAD 1.6 74.1 19.9 29.8
CA
Colliers International Group Inc
TSX:CIGI
9.6B CAD 1.5 47.1 14.3 22.4
US
Compass Inc
NYSE:COMP
2.8B USD 0.5 -14.4 -25.7 -14.1
UK
Cushman & Wakefield PLC
NYSE:CWK
2.8B USD 0.3 31.7 11 15.4
US
Newmark Group Inc
NASDAQ:NMRK
2.1B USD 0.8 39.8 11.4 24.5
HK
China Overseas Property Holdings Ltd
HKEX:2669
15.8B HKD 1.2 11 5.7 5.7
P/E Multiple
Earnings Growth PEG
HK
M
Midland Ic&I Ltd
HKEX:459
Average P/E: 38
Negative Multiple: -15.5
N/A N/A
US
CBRE Group Inc
NYSE:CBRE
41.4
31%
1.3
CN
K
Ke Holdings Inc
HKEX:2423
34.5
-14%
N/A
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -119.9 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
24.6
61%
0.4
CA
FirstService Corp
TSX:FSV
74.1
41%
1.8
CA
Colliers International Group Inc
TSX:CIGI
47.1
83%
0.6
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -14.4 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
31.7
N/A N/A
US
Newmark Group Inc
NASDAQ:NMRK
39.8
86%
0.5
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
11
17%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
HK
M
Midland Ic&I Ltd
HKEX:459
Average EV/EBITDA: 98.2
2.1
N/A N/A
US
CBRE Group Inc
NYSE:CBRE
21
28%
0.7
CN
K
Ke Holdings Inc
HKEX:2423
33.9
28%
1.2
US
Zillow Group Inc
NASDAQ:ZG
847.8
N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
14.5
19%
0.8
CA
FirstService Corp
TSX:FSV
19.9
15%
1.3
CA
Colliers International Group Inc
TSX:CIGI
14.3
16%
0.9
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -25.7 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
11
25%
0.4
US
Newmark Group Inc
NASDAQ:NMRK
11.4
30%
0.4
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
5.7
16%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
HK
M
Midland Ic&I Ltd
HKEX:459
Average EV/EBIT: 20.5
3.3
N/A N/A
US
CBRE Group Inc
NYSE:CBRE
30.4
37%
0.8
CN
K
Ke Holdings Inc
HKEX:2423
33.9
26%
1.3
US
Zillow Group Inc
NASDAQ:ZG
Negative Multiple: -67.4 N/A N/A
US
Jones Lang LaSalle Inc
NYSE:JLL
19
21%
0.9
CA
FirstService Corp
TSX:FSV
29.8
13%
2.3
CA
Colliers International Group Inc
TSX:CIGI
22.4
20%
1.1
US
C
Compass Inc
NYSE:COMP
Negative Multiple: -14.1 N/A N/A
UK
Cushman & Wakefield PLC
NYSE:CWK
15.4
34%
0.5
US
Newmark Group Inc
NASDAQ:NMRK
24.5
47%
0.5
HK
C
China Overseas Property Holdings Ltd
HKEX:2669
5.7
17%
0.3