Company Valuation: Industronics

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2023 2024 2025
Market Cap 1 24.01 43.43 35.38 24.77 24.77
Change - 80.85% - -30% 0%
Enterprise Value (EV) 1 23.45 31.53 74.34 67.11 79.94
Change - 34.45% - -9.72% 19.12%
P/E -56.1x -6.24x -5.43x -6.13x -3.4x
PBR 2.44x 2.43x 0.89x 0.84x 1.97x
PEG - -0x - 0.2x -0x
Capitalization / Revenue 1.38x 1.08x 0.96x 0.45x 0.92x
EV / Revenue 1.35x 0.78x 2.02x 1.22x 2.96x
EV / EBITDA -106x -11.6x -14.3x -46.2x -22.2x
EV / EBIT -56.9x -10.9x -13.1x -34.8x -19.1x
EV / FCF 6.67x 12.8x - -43.7x -
FCF Yield 15% 7.84% - -2.29% -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.003208 -0.0176 -0.0092 -0.005706 -0.0103
Distribution rate - - - - -
Net sales 1 17.43 40.37 36.88 54.79 27.01
EBITDA 1 -0.2202 -2.713 -5.206 -1.453 -3.597
EBIT 1 -0.4121 -2.903 -5.654 -1.929 -4.187
Net income 1 -0.428 -4.756 -4.743 -4.038 -7.295
Net Debt 1 -0.5636 -11.9 38.96 42.35 55.18
Reference price 2 0.1800 0.1100 0.0500 0.0350 0.0350
Nbr of stocks (in thousands) 1,33,403 3,94,781 7,07,589 7,07,589 7,07,589
Announcement Date 30/04/21 29/04/22 31/10/23 30/10/24 30/04/26
1MYR in Million2MYR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 43.31L
38.32x13.33x24.57x0.75% 12TCr
64.11x9.37x45.08x1.17% 5.52TCr
33.76x1.59x18.1x-.--% 5.08TCr
29.14x2.37x11.38x1.14% 4.09TCr
37.88x2.35x16.83x1.42% 3.12TCr
32.31x4.89x19.51x-.--% 3.03TCr
9.24x5.33x10.27x2.1% 2.27TCr
39.35x2.05x18.7x0.43% 1.84TCr
33.93x5.21x20.86x0.68% 1.97TCr
Average 35.34x 5.17x 20.59x 0.85% 3.9TCr
Weighted average by Cap. 38.04x 7.15x 22.94x 0.81%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 9393 Stock
  4. Valuation Industronics