Company Valuation: Aspial Corporation Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 300.6 249.1 173.1 171.2 148.7 232.9
Change - -17.13% -30.52% -1.1% -13.11% 56.61%
Enterprise Value (EV) 1 1,229 1,249 1,172 1,023 1,233 1,518
Change - 1.59% -6.13% -12.72% 20.56% 23.07%
P/E 16.9x -575x -11.8x -7.16x 27.3x 10.8x
PBR 0.88x 0.71x 0.55x 0.6x 0.54x 0.83x
PEG - 6x -0x -0.1x -0x 0x
Capitalization / Revenue 0.57x 0.6x 0.34x 0.29x 0.22x 0.27x
EV / Revenue 2.31x 2.99x 2.32x 1.7x 1.82x 1.73x
EV / EBITDA 34.7x 61.3x 47.2x 44.6x 21.6x 20.4x
EV / EBIT 44.7x 99.9x 69.9x 73.1x 26.3x 23.9x
EV / FCF 9.86x -19.3x 40.6x 50.2x -6.84x -8.02x
FCF Yield 10.1% -5.18% 2.46% 1.99% -14.6% -12.5%
Dividend per Share 2 - 0.0025 - - 0.003 -
Rate of return - 2.17% - - 4.48% -
EPS 2 0.009154 -0.0002 -0.0068 -0.0108 0.002455 0.00968
Distribution rate - -1,250% - - 122% -
Net sales 1 531.2 417.2 506.2 600 678.4 875.8
EBITDA 1 35.45 20.37 24.81 22.96 57.2 74.41
EBIT 1 27.48 12.49 16.78 14 46.88 63.38
Net income 1 17.74 -0.363 -14.71 -23.54 5.452 21.48
Net Debt 1 928.4 999.4 999 851.8 1,084 1,285
Reference price 2 0.1550 0.1150 0.0800 0.0770 0.0670 0.1050
Nbr of stocks (in thousands) 19,39,427 21,66,194 21,63,438 22,22,895 22,19,779 22,18,261
Announcement Date 15/04/21 12/04/22 12/04/23 11/04/24 10/04/25 13/04/26
1SGD in Million2SGD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 27Cr
17.39x2.64x8.8x3.37% 21TCr
28.52x7x15.54x1.49% 15TCr
23.45x3.71x13.04x2.45% 12TCr
59.3x4.3x39.34x0.43% 4.02TCr
11.85x1.76x6.09x3.91% 2.69TCr
20.38x2.68x13.62x1.03% 2.25TCr
10.14x1.18x7.59x7.23% 1.37TCr
18.27x3.46x8.63x3.2% 1.3TCr
Average 23.66x 3.34x 14.08x 2.89% 6.54TCr
Weighted average by Cap. 23.90x 3.98x 13.41x 2.55%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Aspial Corporation Limited

Historical PBR trend

Valuation ratios - PBR - Aspial Corporation Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Aspial Corporation Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Aspial Corporation Limited

  1. Stock Market
  2. Stocks
  3. A30 Stock
  4. Valuation Aspial Corporation Limited