Company Valuation: Amcorp Global Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 58.09 44.69 53.63 55.03 51.45 44.29
Change - -23.08% 20% 2.62% -6.5% -13.91%
Enterprise Value (EV) 1 187 161.8 119.9 103.4 50.56 24.59
Change - -13.47% -25.89% -13.74% -51.11% -51.37%
P/E -22x -4.74x 82x -3.61x 22.9x -43.2x
PBR 0.63x 0.55x 0.68x 0.86x 0.76x 0.65x
PEG - -0x -1x 0x -0x 0x
Capitalization / Revenue 2.88x 1.06x 0.63x 0.67x 9.11x 6.88x
EV / Revenue 9.27x 3.83x 1.42x 1.27x 8.96x 3.82x
EV / EBITDA 128x -19.5x 136x -12.1x 8.83x -91.4x
EV / EBIT -656x -16.1x -230x -12x 8.91x -76.8x
EV / FCF 9.15x 8.28x 6.5x 3.67x 0.97x 1.3x
FCF Yield 10.9% 12.1% 15.4% 27.2% 103% 77%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0059 -0.0211 0.001463 -0.034 0.005026 -0.002291
Distribution rate - - - - - -
Net sales 1 20.17 42.24 84.5 81.76 5.646 6.439
EBITDA 1 1.455 -8.312 0.883 -8.575 5.729 -0.269
EBIT 1 -0.285 -10.08 -0.521 -8.648 5.674 -0.32
Net income 1 -2.637 -9.418 0.654 -15.21 2.249 -1.025
Net Debt 1 128.9 117.1 66.26 48.39 -0.891 -19.7
Reference price 2 0.1300 0.1000 0.1200 0.1230 0.1150 0.0990
Nbr of stocks (in thousands) 446,876 446,876 446,876 447,402 447,402 447,402
Announcement Date 7/5/21 7/12/22 7/9/23 7/8/24 7/3/25 7/6/26
1SGD in Million2SGD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 34.93M
63.4x - - - 68.74B
13.73x4.74x12.15x3.51% 43.5B
5.63x0.92x1.92x8% 30.08B
19.32x4.13x16.6x1.27% 29.71B
8.74x1.55x8.61x4.03% 29.12B
14.91x3.19x15.32x2.35% 27.41B
10.9x2.15x8.3x3.85% 21.93B
6.31x2.36x4.58x-.--% 19.94B
38.65x19.07x67.67x1.16% 19.64B
Average 20.17x 4.76x 16.90x 3.02% 29B
Weighted average by Cap. 25.80x 4.33x 15.15x 3.25%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Amcorp Global Limited

Historical PBR trend

Valuation ratios - PBR - Amcorp Global Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Amcorp Global Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Amcorp Global Limited

  1. Stock Market
  2. Stocks
  3. S9B Stock
  4. Valuation Amcorp Global Limited