Valuation Astramina Group

Stocks

Delayed BURSA MALAYSIA 02:20:01 22/07/2025 pm IST			5-day change	1st Jan Change
0.5000 ^MYR	-.--%		-.--%	-

27/07	Astramina Group Berhad Revises Business Expansion Strategy by Deferring Sendayan Techvalley Land Development and Expanding Via Additional Acquired Kepong Factory No. 104	CI
28/04	Astramina Group Berhad Announces Appointment of Law Mee Poo as Company Secretary, Effective April 28, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: February	2021	2022	2023	2024	2025	2026
Market Cap ¹	100.7	100.7	100.7	100.7	136.1	136.1
Change	-	0%	0%	0%	35.14%	0%
Enterprise Value (EV) ¹	76.2	72.6	67.89	60.03	87.98	82.16
Change	-	-4.73%	-6.48%	-11.58%	46.56%	-6.62%
P/E	20.4x	18.5x	20.6x	13.9x	14.2x	21.8x
PBR	2.7x	2.35x	2.11x	1.83x	2.11x	1.92x
PEG	-	1.8x	-2x	0.3x	0.4x	-0.6x
Capitalization / Revenue	5.81x	5.62x	5.31x	5.24x	6.63x	6.91x
EV / Revenue	4.39x	4.05x	3.58x	3.12x	4.29x	4.17x
EV / EBITDA	15.6x	12.4x	11.7x	10.6x	7.87x	9.76x
EV / EBIT	16.2x	12.8x	12.3x	11.2x	8.15x	10.1x
EV / FCF	21x	46.1x	22.7x	15.9x	17.3x	19x
FCF Yield	4.77%	2.17%	4.41%	6.29%	5.8%	5.27%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.0181	0.02	0.0179	0.0267	0.0352	0.023
Distribution rate	-	-	-	-	-	-
Net sales ¹	17.34	17.91	18.98	19.22	20.53	19.68
EBITDA ¹	4.897	5.856	5.796	5.668	11.18	8.417
EBIT ¹	4.712	5.663	5.542	5.375	10.8	8.101
Net income ¹	4.926	5.44	4.883	7.271	9.567	6.253
Net Debt ¹	-24.5	-28.1	-32.81	-40.67	-48.1	-53.92
Reference price ²	0.3700	0.3700	0.3700	0.3700	0.5000	0.5000
Nbr of stocks (in thousands)	2,72,163	2,72,163	2,72,163	2,72,163	2,72,163	2,72,163
Announcement Date	18/06/21	28/06/22	28/06/23	28/06/24	30/06/25	30/06/26

¹MYR in Million²MYR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ASTRAMINA GROUP	-	-	-	-	3.34Cr
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	25.86x	5.44x	17.34x	3.25%	2.94TCr
INTERNATIONAL FLAVORS & FRAGRANCES INC.	49.52x	3.63x	17.45x	1.87%	2.19TCr
KIKKOMAN CORPORATION	23.19x	1.8x	12.66x	1.57%	974.32Cr
ANGEL YEAST CO., LTD	18.9x	1.98x	11.5x	1.58%	510.52Cr
KEWPIE CORPORATION	23.29x	1.04x	9.57x	1.46%	381.97Cr
TATE & LYLE PLC	18.76x	1.66x	8.3x	3.63%	330.36Cr
MEIHUA HOLDINGS GROUP CO.,LTD	12.25x	0.73x	5.6x	3.39%	313.87Cr
THE MARZETTI COMPANY	15.61x	-	-	4.01%	282.63Cr
Average	23.42x	2.33x	11.78x	2.59%	880.69Cr
Weighted average by Cap.	30.29x	3.65x	15.12x	2.52%