Company Valuation: Privasia Technology

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 98.24 58.33 58.33 73.68 74.3 54.03
Change - -40.63% 0% 26.32% 0.83% -27.27%
Enterprise Value (EV) 1 100.7 62.45 69.37 61.75 62.85 60.53
Change - -37.99% 11.08% -10.98% 1.78% -3.69%
P/E -15.6x -29.6x -69.8x 105x 18.6x 10.8x
PBR 1.56x 0.96x 0.98x 1.21x 1.06x 0.72x
PEG - 0.4x 1.2x -1x 0x 0.4x
Capitalization / Revenue 2.36x 1.44x 1.45x 0.64x 1.01x 0.26x
EV / Revenue 2.42x 1.54x 1.72x 0.54x 0.85x 0.29x
EV / EBITDA 32.6x 44.5x 116x 9.33x 19.8x 6.27x
EV / EBIT -44.9x -22.8x -104x 11.9x 41.1x 7.57x
EV / FCF 8.94x -32x -15.1x 3.01x 6.02x -3.55x
FCF Yield 11.2% -3.13% -6.61% 33.2% 16.6% -28.2%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0103 -0.00321 -0.001361 0.001142 0.005927 0.007434
Distribution rate - - - - - -
Net sales 1 41.55 40.58 40.32 115.2 73.54 209.4
EBITDA 1 3.09 1.404 0.5963 6.62 3.173 9.657
EBIT 1 -2.241 -2.734 -0.6647 5.199 1.528 7.999
Net income 1 -6.312 -1.972 -0.836 0.7012 3.893 5.021
Net Debt 1 2.459 4.115 11.04 -11.93 -11.45 6.492
Reference price 2 0.1600 0.0950 0.0950 0.1200 0.1100 0.0800
Nbr of stocks (in thousands) 6,14,020 6,14,020 6,14,020 6,14,020 6,75,422 6,75,422
Announcement Date 28/05/21 29/04/22 20/04/23 25/04/24 29/04/25 29/04/26
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.24Cr
25.26x4.07x14.17x2.68% 24TCr
21.65x4.58x11.23x0.77% 19TCr
17.82x2.02x10.41x2.65% 15TCr
-115.49x15.84x87.11x-.--% 10TCr
16.31x2.94x11.35x4.93% 9.56TCr
-457.45x32.43x133.21x-.--% 9.44TCr
23.22x6.01x14.75x2.43% 7TCr
15.24x2.21x9.41x5.06% 4.97TCr
19.53x2.51x12.03x4.42% 4.1TCr
Average -48.21x 8.07x 33.74x 2.55% 10.32TCr
Weighted average by Cap. -36.31x 7.49x 30.67x 2.19%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Privasia Technology

Historical PBR trend

Valuation ratios - PBR - Privasia Technology

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Privasia Technology

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Privasia Technology

  1. Stock Market
  2. Stocks
  3. 0123 Stock
  4. Valuation Privasia Technology