Company Valuation: ARB

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2022 2023 2024 2025
Market Cap 1 122.8 152.1 105.1 49.99 37.49
Change - - -30.91% -52.42% -25%
Enterprise Value (EV) 1 85.01 48.29 81.5 26.4 -93.56
Change - - 68.76% -67.61% -454.4%
P/E 3.02x 1.58x -4.33x 26.7x -4.69x
PBR 0.69x 0.41x 0.52x 0.24x 0.19x
PEG - - 0x -0x 0x
Capitalization / Revenue 0.56x 0.38x 0.39x 0.5x 0.12x
EV / Revenue 0.39x 0.12x 0.3x 0.27x -0.3x
EV / EBITDA 1.79x 0.67x 1.69x 6.01x 31.5x
EV / EBIT 1.84x 0.75x -2.1x 12.5x 11.7x
EV / FCF -3.37x - - -9.79x -0.96x
FCF Yield -29.7% - - -10.2% -104%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 0.0894 0.0791 -0.0196 0.0015 -0.0064
Distribution rate - - - - -
Net sales 1 219.5 396 268.5 99.1 308.8
EBITDA 1 47.48 72.2 48.24 4.39 -2.967
EBIT 1 46.21 64.16 -38.82 2.116 -7.967
Net income 1 43.46 60.87 -23.91 1.884 -7.991
Net Debt 1 -37.82 -103.8 -23.56 -23.59 -131.1
Reference price 2 0.2700 0.1250 0.0850 0.0400 0.0300
Nbr of stocks (in thousands) 454,924 1,216,435 1,235,989 1,249,801 1,249,801
Announcement Date 3/29/21 10/17/22 4/30/24 4/30/25 4/15/26
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 7.66M
22.22x6.23x10.9x1.35% 446B
25.94x5.2x16.4x1.46% 242B
87.69x8.53x22.84x-.--% 140B
-6.57x121.1x1690.43x-.--% 59.14B
34.78x3.27x12.05x0.2% 43.01B
25.27x10.16x16.59x-.--% 20.51B
31.1x2.03x18.46x-.--% 17.19B
-207.42x3.68x12.31x - 13.42B
38.58x3.36x9.17x-.--% 12.91B
Average 5.73x 18.17x 201.02x 0.38% 99.5B
Weighted average by Cap. 28.50x 12.94x 114.05x 0.98%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!