Company Valuation: Econpile Holdings

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 581.2 283.5 262.2 645 496.1 184.3 - -
Change - -51.22% -7.5% 145.95% -23.08% -62.86% - -
Enterprise Value (EV) 581.2 283.5 262.2 645 496.1 184.3 184.3 184.3
Change - -51.22% -7.5% 145.95% -23.08% -62.86% 0% 0%
P/E 51.3x -6.97x -16.7x -25.6x 389x 20.5x 15.3x 14.3x
PBR 1.28x 0.7x 0.69x 1.82x 1.38x 0.44x 0.5x 0.49x
PEG - 0x 0.3x -0.4x -4x 0x 0x 2.13x
Capitalization / Revenue 1.38x 0.76x 0.7x 1.54x 1.73x 0.42x 0.44x 0.42x
EV / Revenue 0x 0x 0x 0x 0x 0.47x 0.44x 0.42x
EV / EBITDA 0x -0x -0x -0x 0x 12.2x 9.08x 6.57x
EV / EBIT 0x -0x -0x -0x 0x 24.1x 13.8x 10.2x
EV / FCF -0x - - 0x 0x 2.99x 6.75x 16.6x
FCF Yield -1.88% - - 2.6% 2.52% 23.9% 14.8% 6.02%
Dividend per Share 2 - - - - - - - 0.005
Rate of return - - - - - - - 3.85%
EPS 2 0.008 -0.0287 -0.0111 -0.0178 0.0009 0.0056 0.0085 0.00907
Distribution rate - - - - - - - 55.1%
Net sales 1 420.4 373.4 376 417.6 286 392 415.9 437
EBITDA 1 40.05 -10.43 -1.053 -10.02 15.61 15.44 20.3 28.05
EBIT 1 17.19 -27.8 -9.297 -15.09 10.38 10.54 13.4 18.07
Net income 1 11.04 -40.74 -15.68 -25.24 1.234 7.962 8.245 11.63
Net Debt - - - - - - - -
Reference price 2 0.4100 0.2000 0.1850 0.4550 0.3500 0.1300 0.1300 0.1300
Nbr of stocks (in thousands) 14,17,500 14,17,500 14,17,500 14,17,500 14,17,500 14,17,500 - -
Announcement Date 29/09/21 29/08/22 29/08/23 29/08/24 29/08/25 26/08/26 - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
91.24x - - - 4.33Cr
49.96x2.32x22.11x0.08% 8.7TCr
12.07x1.03x5.68x4.83% 6.71TCr
24.64x1.92x19.21x1.16% 5.32TCr
25.35x3.1x17.2x0.26% 4.5TCr
51.08x4.06x25.61x1.9% 3.92TCr
26.32x0.66x10.8x2.36% 3.2TCr
19.96x1.39x12.85x0.23% 2.94TCr
5.28x0.34x6.68x5.33% 2.84TCr
21.83x0.41x6.5x2.81% 2.72TCr
Average 32.77x 1.69x 14.07x 2.11% 4.08TCr
Weighted average by Cap. 28.86x 1.85x 15.17x 1.93%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Econpile Holdings

Historical PBR trend

Valuation ratios - PBR - Econpile Holdings

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Econpile Holdings

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Econpile Holdings


Year-on-year evolution of the Yield

Valuation ratios - Yield - Econpile Holdings
  1. Stock Market
  2. Stocks
  3. 5253 Stock
  4. Valuation Econpile Holdings