Company Valuation: Amplefield Limited

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2023 2024 2025
Market Cap 1 32.33 26.05 20.66 22.45 17.96 23.35
Change - -19.44% -20.69% 8.7% -20% 30%
Enterprise Value (EV) 1 32.34 29.47 26.71 27.84 14.58 19.64
Change - -8.86% -9.36% 4.22% -47.62% 34.71%
P/E 93x 72.5x -3.87x -13.2x 34.8x 38x
PBR 0.48x 0.39x 0.36x 0.41x 0.33x 0.43x
PEG - 21.58x 0x 0.2x -0x 2x
Capitalization / Revenue 14.2x 8.35x 1.7x 2.6x 1.39x 2.94x
EV / Revenue 14.2x 9.44x 2.19x 3.23x 1.13x 2.47x
EV / EBITDA 51.2x 57.1x -6.65x -10.4x 129x 35.4x
EV / EBIT 55.5x 64.5x -6.53x -10.2x 347x 150x
EV / FCF 3.2x -1.81x 3.44x 5.04x 1.85x 96.8x
FCF Yield 31.2% -55.4% 29.1% 19.8% 54% 1.03%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.000387 0.0004 -0.005949 -0.001899 0.000574 0.000685
Distribution rate - - - - - -
Net sales 1 2.282 3.121 12.18 8.622 12.94 7.942
EBITDA 1 0.631 0.516 -4.019 -2.672 0.113 0.555
EBIT 1 0.583 0.457 -4.09 -2.743 0.042 0.131
Net income 1 0.348 0.4 -5.35 -1.696 0.516 0.616
Net Debt 1 0.006 3.427 6.058 5.389 -3.38 -3.707
Reference price 2 0.0360 0.0290 0.0230 0.0250 0.0200 0.0260
Nbr of stocks (in thousands) 898,118 898,118 898,118 898,118 898,118 898,118
Announcement Date 1/6/21 1/6/22 12/30/22 1/9/24 1/6/25 1/12/26
1SGD in Million2SGD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 14.62M
21.07x4.29x17.6x1.19% 31.25B
5.74x0.67x1.37x8.7% 27.67B
14.27x3.1x14.88x2.46% 25.64B
15.33x6.87x18.44x1.4% 21.75B
32.18x15.26x49.41x1.28% 17.3B
7.4x1.64x5.3x2.98% 16.63B
9.53x28.06x - 2.31% 16.35B
27.06x11.07x26.73x3.71% 15.3B
Average 16.57x 8.87x 19.10x 3% 19.1B
Weighted average by Cap. 16.09x 7.57x 17.50x 3.13%

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. AOF Stock
  4. Valuation Amplefield Limited