Company Valuation: ABR Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 135.7 94.47 90.45 91.45 80.4 80.4
Change - -30.37% -4.26% 1.11% -12.09% 0%
Enterprise Value (EV) 1 114.4 82.56 107.8 120.9 109.2 99.72
Change - -27.86% 30.53% 12.16% -9.68% -8.65%
P/E 22.7x 38x 37.2x 25.9x 22.1x 24x
PBR 1.39x 0.99x 0.93x 0.95x 0.81x 0.8x
PEG - -0.7x -16.86x 0.6x 7.58x -3.04x
Capitalization / Revenue 1.58x 1.27x 0.89x 0.78x 0.59x 0.56x
EV / Revenue 1.33x 1.11x 1.06x 1.03x 0.81x 0.7x
EV / EBITDA -80.5x -16x 27.4x 56.1x 16.3x 26.2x
EV / EBIT -22x -9.84x 213x -63.1x 53.1x -63.7x
EV / FCF 6.28x 10.5x 9.78x 12.3x 11x 4.33x
FCF Yield 15.9% 9.49% 10.2% 8.15% 9.06% 23.1%
Dividend per Share 2 0.02 0.01 0.01 0.0125 0.015 0.015
Rate of return 2.96% 2.13% 2.22% 2.75% 3.75% 3.75%
EPS 2 0.0297 0.0124 0.0121 0.0176 0.0181 0.0167
Distribution rate 67.3% 80.8% 82.6% 71.1% 82.9% 90%
Net sales 1 85.98 74.62 101.7 116.9 135.6 143
EBITDA 1 -1.422 -5.172 3.939 2.153 6.682 3.805
EBIT 1 -5.2 -8.389 0.505 -1.915 2.055 -1.565
Net income 1 5.977 2.487 2.433 3.535 3.639 3.351
Net Debt 1 -21.24 -11.91 17.31 29.4 28.76 19.32
Reference price 2 0.6750 0.4700 0.4500 0.4550 0.4000 0.4000
Nbr of stocks (in thousands) 200,996 200,996 200,996 200,996 200,996 200,996
Announcement Date 4/12/21 4/12/22 4/9/23 4/10/24 4/13/25 4/14/26
1SGD in Million2SGD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 61.19M
21.75x2.94x14.46x3.77% 258B
19.4x2.49x14.84x3.3% 79.58B
16.55x1.72x9.76x3.79% 44.17B
14.46x0.52x9.3x2.67% 37.69B
19.94x3.05x12.39x3.51% 33.05B
34.98x3.03x17.65x1.06% 30.9B
26.02x5.48x17.46x3.22% 29.65B
-8.48x1.85x9.24x6.67% 28.53B
18x1.72x12.18x4.74% 27.4B
Average 18.07x 2.53x 13.03x 3.64% 56.94B
Weighted average by Cap. 19.68x 2.65x 13.65x 3.63%

Y-o-Y evolution of P/E

Valuation ratios - P/E - ABR Holdings Limited

Historical PBR trend

Valuation ratios - PBR - ABR Holdings Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - ABR Holdings Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - ABR Holdings Limited

  1. Stock Market
  2. Stocks
  3. 533 Stock
  4. Valuation ABR Holdings Limited