Company Valuation: Advancecon Holdings

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 158.5 147.4 120.8 164 149.5 113.2
Change - -7% -18.03% 35.69% -8.85% -24.28%
Enterprise Value (EV) 1 285.6 239.7 333.6 347.7 364.5 322.2
Change - -16.06% 39.18% 4.21% 4.85% -11.62%
P/E 75x 61x -5.17x -4.59x -6.58x 17.3x
PBR 0.83x 0.68x 0.63x 0.92x 0.93x 0.69x
PEG - -11.99x 0x -0.2x 0.2x -0x
Capitalization / Revenue 0.63x 0.54x 0.29x 0.36x 0.39x 0.27x
EV / Revenue 1.14x 0.89x 0.79x 0.77x 0.95x 0.76x
EV / EBITDA 12x 16.7x 8.02x 22.3x 18.3x 5.84x
EV / EBIT 24.4x 70.6x -31.7x -13.8x -22.3x 17.2x
EV / FCF 182x 16.5x 114x 9.04x -13.5x 13.1x
FCF Yield 0.55% 6.05% 0.88% 11.1% -7.41% 7.64%
Dividend per Share 2 0.01 - - - - -
Rate of return 2.53% - - - - -
EPS 2 0.005268 0.005 -0.0483 -0.062 -0.0395 0.0116
Distribution rate 190% - - - - -
Net sales 1 250.3 270.8 422.3 449.8 383.2 423.3
EBITDA 1 23.74 14.34 41.6 15.57 19.91 55.17
EBIT 1 11.7 3.397 -10.53 -25.15 -16.36 18.77
Net income 1 2.101 2.05 -23.36 -34.29 -22.74 6.622
Net Debt 1 127 92.26 212.8 183.7 215.1 209
Reference price 2 0.3950 0.3050 0.2500 0.2850 0.2600 0.2000
Nbr of stocks (in thousands) 401,320 483,375 483,375 575,351 574,830 565,811
Announcement Date 4/27/21 4/29/22 4/28/23 4/30/24 4/30/25 4/30/26
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 24.77M
52.38x2.43x23.13x0.07% 91.24B
12.03x1.03x5.66x4.85% 66.89B
25.33x1.95x19.66x1.15% 54.96B
26.47x3.25x18.01x0.25% 47B
50.03x4.01x25.36x2.16% 39.35B
26.14x0.65x10.71x2.38% 31.75B
20.33x1.42x13.1x0.23% 29.93B
5.28x0.34x6.68x5.33% 28.38B
21.69x0.41x6.45x2.83% 27.02B
Average 26.63x 1.72x 14.31x 2.14% 41.66B
Weighted average by Cap. 29.68x 1.90x 15.63x 1.92%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Advancecon Holdings

Historical PBR trend

Valuation ratios - PBR - Advancecon Holdings

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Advancecon Holdings

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Advancecon Holdings

  1. Stock Market
  2. Stocks
  3. 5281 Stock
  4. Valuation Advancecon Holdings