Company Valuation: Koh Brothers Eco Engineering Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 61.97 140.9 90.17 67.63 124 228.3
Change - 127.37% -36% -25% 83.34% 84.1%
Enterprise Value (EV) 1 85.94 148.4 92.28 47.68 120.2 207.3
Change - 72.73% -37.84% -48.33% 152.2% 72.45%
P/E Ratio -5.17x 62.5x 41.4x -4.44x -7.27x 33.8x
PBR 0.6x 0.99x 0.62x 0.52x 1.1x 1.9x
PEG - -1x -12.27x 0x -0.6x -0x
Capitalization / Revenue 0.34x 0.78x 0.43x 0.38x 0.83x 0.93x
EV / Revenue 0.47x 0.82x 0.44x 0.27x 0.81x 0.84x
EV / EBITDA 23.5x 11.8x 14.9x -7.45x -13.6x 11.7x
EV / EBIT -10.1x 34.8x 21.4x -4.57x -11.3x 12.8x
EV / FCF 7.63x -6.29x 3.02x 1.37x -23.7x 5.38x
FCF Yield 13.1% -15.9% 33.1% 72.8% -4.21% 18.6%
Dividend per Share 2 - 0.00025 0.00025 - - 0.0003
Rate of return - 0.5% 0.78% - - 0.37%
EPS 2 -0.006 0.0008 0.000773 -0.0054 -0.00605 0.0024
Distribution rate - 31.3% 32.3% - - 12.5%
Net sales 1 182.3 180.6 211.7 177 149 245.9
EBITDA 1 3.659 12.63 6.203 -6.398 -8.815 17.73
EBIT 1 -8.473 4.26 4.304 -10.44 -10.59 16.26
Net income 1 -11.78 2.038 2.181 -15.17 -17.05 6.786
Net Debt 1 23.98 7.556 2.107 -19.96 -3.758 -20.93
Reference price 2 0.0310 0.0500 0.0320 0.0240 0.0440 0.0810
Nbr of stocks (in thousands) 19,98,897 28,17,832 28,17,832 28,17,995 28,18,156 28,18,221
Announcement Date 12/04/21 11/04/22 10/04/23 11/04/24 09/04/25 14/04/26
1SGD in Million2SGD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 30Cr
67.22x2.9x28.36x0.07% 9.77TCr
13.55x1.12x6.16x4.33% 7.82TCr
39.85x4.94x27.46x0.17% 6.04TCr
25.93x1.97x19.07x1.18% 5.66TCr
54.73x4.61x29.53x1.54% 4.67TCr
33.77x0.8x13.23x1.87% 4.02TCr
26.6x1.72x16.62x0.18% 3.45TCr
4.86x0.3x6.33x5.84% 2.89TCr
15.32x0.41x4.52x4.4% 2.18TCr
Average 31.32x 2.09x 16.81x 2.18% 4.65TCr
Weighted average by Cap. 36.15x 2.38x 18.83x 1.81%

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. 5HV Stock
  4. Valuation Koh Brothers Eco Engineering Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!