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.($)
- - - - 7.65M
27.14x10.02x16.38x0.72% 3,973B
134.67x59.72x97.24x-.--% 502B
21.29x6.03x10.51x1.41% 429B
265.7x23.74x69.49x-.--% 343B
2750.4x46.13x150.88x-.--% 282B
27.1x5.44x17.15x1.4% 247B
91.18x8.86x23.71x-.--% 146B
62.98x17.02x44.82x-.--% 143B
528.09x22.55x89.11x-.--% 105B
Average 434.28x 22.17x 57.70x 0.39% 617.03B
Weighted average by Cap. 184.18x 16.37x 33.76x 0.62%

Y-o-Y evolution of P/E

Valuation ratios - P/E - ARB

Historical PBR trend

Valuation ratios - PBR - ARB

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - ARB

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - ARB