Company Valuation: Trive Property Group

Data adjusted to current consolidation scope
Fiscal Period: January 2021 2022 2023 2024 2026
Market Cap 1 24.07 94.77 94.77 75.82 28.62
Change - 293.74% 0% -20% -
Enterprise Value (EV) 1 -4.028 63.97 69.56 52.68 6.029
Change - 1,687.94% 8.74% -24.27% -
P/E -2.03x 9.87x -5.01x -14x 33.8x
PBR 1.73x 0.8x 0.8x 0.67x 0.24x
PEG - -0x 0x 0.2x -
Capitalization / Revenue 2.44x 9.78x 10.4x 7.71x 3.28x
EV / Revenue -0.41x 6.6x 7.61x 5.36x 0.69x
EV / EBITDA 0.07x 5.56x -2.96x -5.6x -57.5x
EV / EBIT 0.07x 6.43x -2.95x -5.6x -52.6x
EV / FCF 0.84x -5.52x 21.8x -11.6x -
FCF Yield 119% -18.1% 4.59% -8.59% -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.079 0.0076 -0.015 -0.00428 0.000592
Distribution rate - - - - -
Net sales 1 9.845 9.691 9.144 9.837 8.721
EBITDA 1 -54.38 11.5 -23.51 -9.402 -0.1048
EBIT 1 -56.02 9.954 -23.58 -9.409 -0.1145
Net income 1 -57.04 12.93 -18.91 -5.408 0.77
Net Debt 1 -28.1 -30.8 -25.21 -23.14 -22.59
Reference price 2 0.1600 0.0750 0.0750 0.0600 0.0200
Nbr of stocks (in thousands) 1,50,433 12,63,622 12,63,622 12,63,622 14,31,039
Announcement Date 30/11/21 29/11/22 29/11/23 29/11/24 29/05/26
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 70.54L
18.76x2.48x11.13x2.73% 27TCr
25.79x3.03x16.5x2.03% 25TCr
31.04x3.98x18.37x1.57% 19TCr
38.3x5.59x23.84x1.01% 16TCr
42.97x5.77x25.72x0.99% 14TCr
43.2x7.11x28.62x0.1% 10TCr
93.32x11.9x66.24x0.34% 10TCr
32.28x5.21x18.1x1.4% 8.79TCr
33.11x6.9x21.65x0.56% 5.58TCr
Average 39.86x 5.77x 25.58x 1.19% 13.64TCr
Weighted average by Cap. 35.42x 4.90x 22.42x 1.5%

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. 0118 Stock
  4. Valuation Trive Property Group