Company Valuation: AbleGroup

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 31.67 31.67 35.63 31.67 21.11 18.47
Change - 0% 12.5% -11.11% -33.33% -12.5%
Enterprise Value (EV) 1 30.2 30 33.98 28.07 17.07 14.73
Change - -0.65% 13.26% -17.39% -39.18% -13.73%
P/E -53.3x -28.8x 540x 53x 909x 139x
PBR 0.73x 0.74x 0.83x 0.73x 0.48x 0.42x
PEG - -0.3x -5x 0x -9.5x 0x
Capitalization / Revenue 8.9x 9.8x 8.01x 5.77x 5.27x 5.29x
EV / Revenue 8.49x 9.29x 7.64x 5.11x 4.26x 4.21x
EV / EBITDA -55.3x -27.9x 333x 61.9x -302x 357x
EV / EBIT -48.7x -26.1x 1,165x 70.4x -184x 604x
EV / FCF -6,025x 179x 241x 17.8x 50.5x -121x
FCF Yield -0.02% 0.56% 0.41% 5.62% 1.98% -0.82%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.00225 -0.004172 0.00025 0.002266 0.000088 0.000505
Distribution rate - - - - - -
Net sales 1 3.558 3.231 4.45 5.492 4.004 3.495
EBITDA 1 -0.5459 -1.077 0.102 0.4534 -0.0565 0.0412
EBIT 1 -0.6203 -1.151 0.0292 0.3988 -0.0925 0.0244
Net income 1 -0.5931 -1.101 0.0671 0.5982 0.0233 0.1333
Net Debt 1 -1.47 -1.668 -1.647 -3.597 -4.04 -3.745
Reference price 2 0.1200 0.1200 0.1350 0.1200 0.0800 0.0700
Nbr of stocks (in thousands) 2,63,900 2,63,900 2,63,900 2,63,900 2,63,900 2,63,900
Announcement Date 25/05/21 28/04/22 28/04/23 30/04/24 30/04/25 30/04/26
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 41.48L
23.5x2.34x13.25x-.--% 1.2TCr
26.56x2.15x13.14x1.54% 584.41Cr
6.8x0.24x2.76x6.11% 316.46Cr
19.71x0.96x9.8x1.81% 113.99Cr
11.73x - - - 83Cr
12.34x1.05x7.18x5.82% 71Cr
14.74x0.71x6.54x2.84% 39Cr
Average 16.48x 1.24x 8.78x 3.02% 300.47Cr
Weighted average by Cap. 20.99x 1.87x 11.32x 1.54%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!