Valuation Avillion

Stocks

Market Closed - BURSA MALAYSIA 02:20:01 28/09/2026 pm IST			5-day change	1st Jan Change
0.0350 ^MYR	0.00%		0.00%	-22.22%

24/08	Avillion Berhad Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
31/07	Avillion Berhad Auditor Raises 'Going Concern' Doubt	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	99.16	107.7	68	62.33	45.33	63.73
Change	-	8.57%	-36.84%	-8.33%	-27.27%	40.59%
Enterprise Value (EV) ¹	198	190.1	145.9	139.1	120.3	124.3
Change	-	-4.01%	-23.27%	-4.6%	-13.57%	3.38%
P/E	-7.42x	-10.7x	-14.3x	-10.8x	-6.76x	-4.29x
PBR	0.5x	0.51x	0.33x	0.28x	0.21x	0.3x
PEG	-	0.3x	0.3x	-0.5x	-0.4x	-0.1x
Capitalization / Revenue	4.73x	3.36x	1.02x	0.85x	0.78x	1.15x
EV / Revenue	9.45x	5.93x	2.19x	1.91x	2.06x	2.25x
EV / EBITDA	-116x	100x	17.6x	17.4x	24.4x	-60.1x
EV / EBIT	-20.7x	-34.3x	175x	254x	-35.3x	-12x
EV / FCF	-11x	618x	19.3x	12.7x	-7.36x	6.62x
FCF Yield	-9.07%	0.16%	5.18%	7.86%	-13.6%	15.1%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0141	-0.00888	-0.004201	-0.0051	-0.005919	-0.0105
Distribution rate	-	-	-	-	-	-
Net sales ¹	20.95	32.08	66.65	72.99	58.48	55.18
EBITDA ¹	-1.714	1.9	8.292	7.997	4.921	-2.07
EBIT ¹	-9.545	-5.544	0.834	0.547	-3.408	-10.38
Net income ¹	-13.36	-8.96	-4.762	-5.756	-6.708	-13.78
Net Debt ¹	98.87	82.43	77.85	76.81	74.92	60.59
Reference price ²	0.1050	0.0950	0.0600	0.0550	0.0400	0.0450
Nbr of stocks (in thousands)	9,44,407	11,33,288	11,33,288	11,33,288	11,33,288	14,16,288
Announcement Date	30/08/21	29/07/22	31/07/23	31/07/24	31/07/25	31/07/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AVILLION	-	-	-	-	1.22Cr
MARRIOTT INTERNATIONAL, INC.	31.53x	3.93x	18.2x	0.81%	9.18TCr
HILTON WORLDWIDE HOLDINGS INC.	37.48x	6.41x	20.53x	0.19%	7.07TCr
INTERCONTINENTAL HOTELS GROUP PLC	26.88x	10.24x	18.38x	1.34%	2.31TCr
HYATT HOTELS CORPORATION	48.62x	2.58x	15.71x	0.38%	1.49TCr
ACCOR	20.54x	2.38x	10.86x	3.17%	1.22TCr
THE INDIAN HOTELS COMPANY LIMITED	45.33x	9x	26.36x	0.47%	1.08TCr
TRAVEL + LEISURE CO.	8.92x	1.75x	6.82x	3.81%	390.12Cr
MINOR INTERNATIONAL	12.82x	1.24x	4.71x	3.35%	363.66Cr
MARRIOTT VACATIONS WORLDWIDE CORPORATION	14.11x	1.33x	8.85x	3.29%	353.65Cr
Average	27.36x	4.32x	14.49x	1.87%	2.35TCr
Weighted average by Cap.	33.09x	5.25x	18.22x	0.88%