Company Valuation: Tune Protect Group

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 319.5 236.8 300.9 237.4 229.9 177.1 - -
Change - -25.88% 27.07% -21.11% -3.17% -22.95% - -
Enterprise Value (EV) 319.5 236.8 300.9 237.4 229.9 177.1 177.1 177.1
Change - -25.88% 27.07% -21.11% -3.17% -22.95% 0% 0%
P/E -21.4x -6.89x -308x 394x 8.69x 9.4x 5.73x 5x
PBR 0.57x - 0.58x - - - - -
PEG - -0x 3.2x -2x 0x -0.3x 0.1x 0.3x
Capitalization / Revenue 1.62x 0.8x - 0.61x 0.64x 0.47x 0.43x 0.4x
EV / Revenue 0x 0x - 0x 0x 0.47x 0.43x 0.4x
EV / EBITDA - - - - - - - -
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - 0.013 0.01 0.014 0.017
Rate of return - - - - 4.26% 4.26% 5.96% 7.23%
EPS 2 -0.0199 -0.0457 -0.0013 0.0008 0.0351 0.025 0.041 0.047
Distribution rate - - - - 37% 40% 34.1% 36.2%
Net sales 1 196.8 297.3 - 389.2 357.5 374 413 437.7
EBITDA - - - - - - - -
EBIT -5.242 - - - - - - -
Net income 1 -14.99 -34.39 -0.947 0.571 26.45 19 31 35.7
Net Debt - - - - - - - -
Reference price 2 0.4250 0.3150 0.4000 0.3150 0.3050 0.2350 0.2350 0.2350
Nbr of stocks (in thousands) 7,51,760 7,51,760 7,52,260 7,53,641 7,53,641 7,53,641 - -
Announcement Date 25/02/22 22/02/23 29/02/24 27/02/25 26/02/26 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.4x - - 4.26% 4.34Cr
14.37x - - 4.26% 19TCr
12.69x2.99x10.79x1.17% 13TCr
15.3x1.83x - 5.49% 11TCr
20.34x3.54x12.42x2.13% 8.35TCr
9.34x1.4x - 1.85% 3.57TCr
-1108.89x1.04x - 3.8% 2.66TCr
13.13x - - 2.81% 2.52TCr
12.43x - - 4.32% 2.27TCr
8.91x - - 5.32% 1.82TCr
Average -99.30x 2.16x 11.60x 3.54% 6.42TCr
Weighted average by Cap. -32.18x 2.50x 11.42x 3.38%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 5230 Stock
  4. Valuation Tune Protect Group
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!