Company Valuation: Unitrade Industries

Data adjusted to current consolidation scope
Fiscal Period: March 2023 2024 2025
Capitalization 1 484.4 476.6 301.7
Change - -1.61% -36.7%
Enterprise Value (EV) 1 851.1 950.8 779
Change - 11.72% -18.07%
P/E ratio 31x 23.5x -19.8x
PBR 1.47x 1.41x 0.88x
PEG -0.3x 0.8x 0x
Capitalization / Revenue 0.35x 0.3x 0.17x
EV / Revenue 0.61x 0.59x 0.44x
EV / EBITDA 18.5x 15.5x 23.3x
EV / EBIT 23.5x 19x 42.7x
EV / FCF -47x -20.6x 374x
FCF Yield -2.13% -4.84% 0.27%
Dividend per Share 2 0.003 - -
Rate of return 0.97% - -
EPS 2 0.01 0.013 -0.009338
Distribution rate 30% - -
Net sales 1 1,395 1,613 1,760
EBITDA 1 46.02 61.35 33.47
EBIT 1 36.28 50.07 18.23
Net income 1 15.4 20.6 -15.13
Net Debt 1 366.7 474.2 477.3
Reference price 2 0.3100 0.3050 0.1850
Nbr of stocks (in thousands) 15,62,500 15,62,500 16,30,720
Announcement Date 28/07/23 31/07/24 31/07/25
1MYR in Million2MYR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 10Cr
24.89x1.7x16.33x1.38% 5.16TCr
33.92x1.2x12.68x1.16% 650.67Cr
26.42x0.51x9.79x0.95% 332.39Cr
242.12x0.28x9.95x - 62Cr
Average 81.84x 0.92x 12.19x 1.16% 1.24TCr
Weighted average by Cap. 28.09x 1.57x 15.54x 1.34%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. 0247 Stock
  4. Valuation Unitrade Industries