Company Valuation: Ageson

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2024 2025
Market Cap 1 126.6 119.9 62.33 35.84 31.17
Change - -5.31% -48.01% - -13.04%
Enterprise Value (EV) 1 118.6 143.5 94.42 35.83 25.89
Change - 20.99% -34.22% - -27.73%
P/E 2x 3.79x - -3.25x 5.29x
PBR 0.7x 0.45x 0.33x 0.58x -0.89x
PEG - -0.1x - - -0x
Capitalization / Revenue 1.34x 0.72x 0.19x 4.33x 0.66x
EV / Revenue 1.26x 0.86x 0.29x 4.33x 0.55x
EV / EBITDA 2.71x 4x -1.66x -2.87x 3.48x
EV / EBIT 2.77x 4.48x -1.44x -2.16x 3.49x
EV / FCF 0.86x 3.26x - - 0.87x
FCF Yield 116% 30.7% - - 115%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 1.125 0.3762 - -0.0354 0.0189
Distribution rate - - - - -
Net sales 1 94.24 166.2 323.8 8.282 47.05
EBITDA 1 43.79 35.93 -56.76 -12.48 7.43
EBIT 1 42.77 32.02 -65.38 -16.62 7.419
Net income 1 38.91 31.65 -90.24 -11.02 6.248
Net Debt 1 -7.976 23.65 32.09 -0.012 -5.274
Reference price 2 2.2500 1.4250 0.2000 0.1150 0.1000
Nbr of stocks (in thousands) 56,273 84,136 311,660 311,665 311,665
Announcement Date 10/27/20 9/10/21 10/31/23 10/30/24 10/30/25
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 13.11M
54.12x2.48x23.66x0.07% 93.22B
12.44x1.07x5.83x4.7% 72.87B
26.64x2.04x20.1x1.15% 57.7B
32.53x4.08x22.16x0.21% 55.52B
52.31x4.14x26.37x1.74% 41.75B
29.39x0.72x11.98x2.11% 36.97B
22.63x1.54x14.23x0.2% 32.7B
23.52x0.48x7.58x2.51% 32.43B
5.04x0.31x5.82x5.83% 26.87B
Average 28.74x 1.87x 15.30x 2.06% 45.01B
Weighted average by Cap. 31.56x 2.06x 16.51x 1.83%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA