Company Valuation: Asdion

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2024 2025
Market Cap 1 25.58 42.75 14.65 15.32 15.32
Change - 67.12% -65.74% - 0%
Enterprise Value (EV) 1 26.36 43.57 15.29 15.26 16.62
Change - 65.3% -64.89% - 8.93%
P/E -5.2x -14.6x -3.49x -2.36x -1.84x
PBR 20.3x 12.9x 1.3x 0.56x 0.48x
PEG - 0.3x -0.41x - -0.1x
Capitalization / Revenue 6.76x 9.87x 3.82x 3.34x 0.65x
EV / Revenue 6.96x 10.1x 3.99x 3.32x 0.7x
EV / EBITDA -3.51x -20.7x -3.59x -2.94x 8.47x
EV / EBIT -3.26x -20x -3.58x -2.93x 9.05x
EV / FCF -13.9x 29.3x 1.05x - -
FCF Yield -7.19% 3.42% 95.6% - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.0385 -0.0171 -0.0186 -0.0127 -0.0163
Distribution rate - - - - -
Net sales 1 3.786 4.33 3.838 4.594 23.63
EBITDA 1 -7.508 -2.109 -4.257 -5.193 1.962
EBIT 1 -8.094 -2.181 -4.274 -5.201 1.836
Net income 1 -4.921 -2.23 -4.049 -5.195 -5.822
Net Debt 1 0.776 0.8163 0.6477 -0.0601 1.302
Reference price 2 0.200000 0.250000 0.065000 0.030000 0.030000
Nbr of stocks (in thousands) 127,897 170,997 225,326 510,689 510,689
Announcement Date 1/29/21 1/31/22 1/31/23 7/31/24 1/30/26
1MYR in Million2MYR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 625K
17.21x1.19x8.67x6.28% 88.91B
16.07x0.97x8.48x1.62% 79.17B
15.95x0.96x7.11x3.6% 70.85B
24.11x1.8x17.06x0.84% 24.19B
20.97x0.77x8.72x-.--% 12.08B
28.94x2.49x9.5x-.--% 8.97B
15.7x0.71x8.04x3.28% 6.17B
8.79x0.33x6.41x6.9% 6.06B
29.62x0.54x7.86x-.--% 5.57B
Average 19.71x 1.08x 9.09x 2.5% 30.2B
Weighted average by Cap. 17.70x 1.11x 8.88x 3.39%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA