Company Valuation: Amlex Holdings

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 57.64 57.64 85.8 112.6 115.3 67.03
Change - 0% 48.84% 31.25% 2.38% -41.86%
Enterprise Value (EV) 1 74.13 72.63 92.01 128.9 124.1 75.96
Change - -2.02% 26.69% 40.04% -3.72% -38.77%
P/E -25x 17.1x 6.96x 37x 237x 65.1x
PBR 2.17x 1.87x 2.01x 2.53x 2.44x 1.36x
PEG - -0x 0x -0.5x -2.8x 1x
Capitalization / Revenue 1.6x 0.88x 1x 1.68x 2.09x 1.08x
EV / Revenue 2.06x 1.11x 1.08x 1.92x 2.24x 1.23x
EV / EBITDA 33.8x 6.9x 4.67x 14.7x 22.2x 14.2x
EV / EBIT -29.8x 12x 5.79x 32.1x 77.6x 42.7x
EV / FCF -1,089x 46.9x 8.85x -323x 14.5x -210x
FCF Yield -0.09% 2.13% 11.3% -0.31% 6.9% -0.48%
Dividend per Share 2 - - 0.006 - - -
Rate of return - - 1.88% - - -
EPS 2 -0.00859 0.0126 0.046 0.0113 0.001817 0.003843
Distribution rate - - 13.1% - - -
Net sales 1 36.01 65.25 85.44 67.01 55.28 61.82
EBITDA 1 2.193 10.53 19.72 8.754 5.6 5.358
EBIT 1 -2.487 6.04 15.89 4.018 1.599 1.78
Net income 1 -2.303 3.381 12.32 3.042 0.4873 1.03
Net Debt 1 16.49 14.99 6.216 16.25 8.77 8.927
Reference price 2 0.2150 0.2150 0.3200 0.4200 0.4300 0.2500
Nbr of stocks (in thousands) 268,113 268,113 268,113 268,113 268,113 268,113
Announcement Date 8/28/20 8/13/21 7/29/22 8/1/23 7/31/24 7/30/25
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 10.04M
112.72x32.81x83.62x0.46% 22.14B
75.92x21.72x63.11x0.99% 3.1B
55.88x - - - 2.57B
27.95x5.44x17.24x2.7% 1.7B
Average 68.12x 19.99x 54.66x 1.38% 5.9B
Weighted average by Cap. 99.02x 29.81x 77.07x 0.66%

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. 03011 Stock
  4. Valuation Amlex Holdings