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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 70.21L
24.83x2.95x16.11x2.07% 23TCr
11.86x1.28x6.07x4.26% 16TCr
25.5x3.32x15.22x1.89% 15TCr
34.91x5.18x21.77x1.12% 15TCr
38.19x5.07x22.78x1.3% 12TCr
29.66x4.26x20.9x0.91% 9.87TCr
32.96x4.07x21.89x1.03% 9.53TCr
34.21x5.5x19.15x1.32% 9.35TCr
88.9x10.09x61.48x0.34% 8.57TCr
Average 35.67x 4.64x 22.82x 1.58% 11.96TCr
Weighted average by Cap. 32.22x 4.19x 20.41x 1.78%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Trive Property Group

Historical PBR trend

Valuation ratios - PBR - Trive Property Group

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Trive Property Group

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Trive Property Group

  1. Stock Market
  2. Stocks
  3. 0118 Stock
  4. Valuation Trive Property Group