Company Valuation: YNH Property

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2023 2024 2025
Market Cap 1 1,469 1,443 2,642 288 182.3
Change - -1.8% - -89.1% -36.7%
Enterprise Value (EV) 1 2,154 2,211 3,514 1,088 723.1
Change - 2.66% - -69.03% -33.55%
P/E -107x -515x -123x -4.4x -1.69x
PBR 1.66x 1.63x 3.12x 0.37x 0.27x
PEG - 6.5x - -0x -0x
Capitalization / Revenue 8.17x 6.24x 12.9x 1.94x 0.47x
EV / Revenue 12x 9.56x 17.1x 7.33x 1.85x
EV / EBITDA 31.7x 29.4x 48.9x 85x -13.7x
EV / EBIT 35.4x 32.1x 53.4x 173x -12.9x
EV / FCF 10.8x -11.1x - 6.18x 5.97x
FCF Yield 9.23% -9.01% - 16.2% 16.7%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.0261 -0.005299 -0.0407 -0.1238 -0.2046
Distribution rate - - - - -
Net sales 1 179.9 231.3 205 148.4 391.6
EBITDA 1 67.9 75.34 71.82 12.8 -52.7
EBIT 1 60.92 68.86 65.76 6.288 -56.2
Net income 1 6.805 21.25 2.455 -41.45 -81.39
Net Debt 1 684.9 768.6 871.7 800.1 540.7
Reference price 2 2.7800 2.7300 5.0000 0.5450 0.3450
Nbr of stocks (in thousands) 5,28,487 5,28,487 5,28,487 5,28,487 5,28,487
Announcement Date 28/05/21 29/04/22 27/10/23 01/11/24 31/10/25
1MYR in Million2MYR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 4.27Cr
15.26x4.86x13.08x3.32% 4.34TCr
8.97x1.53x7.99x3.96% 3.1TCr
18.33x4.04x16.49x1.34% 2.79TCr
6.26x0.37x0.73x8.94% 2.69TCr
13.59x3.04x14.66x2.6% 2.46TCr
12.43x2.19x7.83x3.82% 2.15TCr
8.18x0.91x3.3x2.73% 2.09TCr
13.68x6.6x17.64x1.56% 1.98TCr
10.32x1.66x14.33x3.66% 1.88TCr
Average 11.89x 2.80x 10.67x 3.55% 2.35TCr
Weighted average by Cap. 12.17x 2.91x 10.70x 3.61%

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. 3158 Stock
  4. Valuation YNH Property