X

XOX Technology Bhd
KLSE:XOXTECH

Watchlist Manager
XOX Technology Bhd
KLSE:XOXTECH
Watchlist
Price: 0.06 MYR
Market Cap: 53.6m MYR
Have any thoughts about
XOX Technology Bhd?
Write Note

Relative Value

The Relative Value of one XOXTECH stock under the Base Case scenario is 0.15 MYR. Compared to the current market price of 0.06 MYR, XOX Technology Bhd is Undervalued by 59%.

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.

XOXTECH Relative Value
Base Case
0.15 MYR
Undervaluation 59%
Relative Value
Price
X
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
90
vs Industry
87
Median 3Y
0.4
Median 5Y
0.5
Industry
1.4
vs History
25
vs Industry
53
Median 3Y
6.2
Median 5Y
-3
Industry
16.9
vs History
57
vs Industry
54
Median 3Y
4.3
Median 5Y
3.7
Industry
6.5
vs History
34
vs Industry
49
Median 3Y
3.6
Median 5Y
-5.1
Industry
16.6
vs History
47
vs Industry
40
Median 3Y
2.1
Median 5Y
2.1
Industry
2
vs History
92
vs Industry
88
Median 3Y
0.3
Median 5Y
0.3
Industry
1.9
vs History
68
vs Industry
81
Median 3Y
1.1
Median 5Y
1
Industry
4.1
vs History
69
vs Industry
68
Median 3Y
2.5
Median 5Y
2.4
Industry
8.1
vs History
41
vs Industry
62
Median 3Y
1.6
Median 5Y
-1.3
Industry
13.6
vs History
57
vs Industry
67
Median 3Y
2.4
Median 5Y
2.2
Industry
8.8
vs History
38
vs Industry
53
Median 3Y
2.6
Median 5Y
-3
Industry
16.4
vs History
69
vs Industry
40
Median 3Y
1.4
Median 5Y
1.6
Industry
1.2

Multiples Across Competitors

XOXTECH Competitors Multiples
XOX Technology Bhd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
XOX Technology Bhd
KLSE:XOXTECH
53.6m MYR 0.3 7.7 0.8 0.8
US
T-Mobile US Inc
NASDAQ:TMUS
257.1B USD 3.2 24.8 10.9 19.2
CN
China Mobile Ltd
SSE:600941
1.6T CNY 1.6 11.8 9.4 9.4
ZA
Vodacom Group Ltd
JSE:VOD
195.1B Zac 0 0 0 0
ZA
MTN Group Ltd
JSE:MTN
169.7B Zac 0 0 0 0
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
9T INR 5.8 73.6 13 27
JP
SoftBank Group Corp
TSE:9984
13.3T JPY 1.9 6.1 14.1 34.2
JP
KDDI Corp
TSE:9433
10.5T JPY 1.8 16.5 6.8 11.7
JP
SoftBank Corp
TSE:9434
9.4T JPY 1.5 18.6 7.5 13.4
MX
America Movil SAB de CV
BMV:AMXB
921.2B MXN 1.1 25 4.3 8.2
TH
Advanced Info Service PCL
SET:ADVANC
853.5B THB 4.1 26 9.7 21.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
X
XOX Technology Bhd
KLSE:XOXTECH
Average EV/EBITDA: 8.5
0.8
N/A N/A
US
T-Mobile US Inc
NASDAQ:TMUS
10.9
9%
1.2
CN
China Mobile Ltd
SSE:600941
9.4
37%
0.3
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
6%
N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
0%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
13
16%
0.8
JP
SoftBank Group Corp
TSE:9984
14.1
17%
0.8
JP
KDDI Corp
TSE:9433
6.8
6%
1.1
JP
SoftBank Corp
TSE:9434
7.5
5%
1.5
MX
America Movil SAB de CV
BMV:AMXB
4.3
6%
0.7
TH
Advanced Info Service PCL
SET:ADVANC
9.7
9%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
X
XOX Technology Bhd
KLSE:XOXTECH
Average EV/EBIT: 16.2
0.8
N/A N/A
US
T-Mobile US Inc
NASDAQ:TMUS
19.2
14%
1.4
CN
China Mobile Ltd
SSE:600941
9.4
6%
1.6
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
10%
N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
3%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
27
23%
1.2
JP
SoftBank Group Corp
TSE:9984
34.2
20%
1.7
JP
KDDI Corp
TSE:9433
11.7
N/A N/A
JP
SoftBank Corp
TSE:9434
13.4
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
8.2
8%
1
TH
Advanced Info Service PCL
SET:ADVANC
21.9
13%
1.7