Company Valuation: AsiaMedic Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 22.39 17.91 13.43 15.01 12.7 19.2
Change - -20% -25% 11.72% -15.38% 51.2%
Enterprise Value (EV) 1 18.29 13.89 12.13 14.86 22.37 27.38
Change - -24.04% -12.68% 22.48% 50.6% 22.38%
P/E -5.09x 26.7x 6.15x 7.67x 12.7x 9.72x
PBR 2.79x 2.05x 1.23x 1.13x 0.89x 1.2x
PEG - -0x 0x -0.6x -0.3x 0x
Capitalization / Revenue 1.46x 0.97x 0.71x 0.63x 0.44x 0.54x
EV / Revenue 1.19x 0.75x 0.64x 0.63x 0.77x 0.78x
EV / EBITDA -19.4x 11.9x 10.2x 9.28x 16.7x 17.6x
EV / EBIT -8.53x 17.5x 13.1x 20.6x 34.7x 41.1x
EV / FCF 14.6x 7.51x -31.8x 16.1x 21.5x -14.3x
FCF Yield 6.87% 13.3% -3.14% 6.2% 4.66% -6.99%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.003927 0.000599 0.001952 0.001696 0.000869 0.001749
Distribution rate - - - - - -
Net sales 1 15.38 18.42 19.04 23.75 29.09 35.29
EBITDA 1 -0.9441 1.17 1.189 1.6 1.336 1.56
EBIT 1 -2.144 0.7946 0.924 0.7197 0.6453 0.6667
Net income 1 -4.295 0.715 2.186 1.921 1.01 2.024
Net Debt 1 -4.105 -4.023 -1.305 -0.1524 9.675 8.18
Reference price 2 0.0200 0.0160 0.0120 0.0130 0.0110 0.0170
Nbr of stocks (in thousands) 1,119,522 1,119,522 1,119,522 1,154,522 1,154,522 1,129,522
Announcement Date 4/6/21 4/6/22 4/13/23 4/11/24 4/1/25 4/13/26
1SGD in Million2SGD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 16.31M
13.77x0.41x8.66x2.81% 121B
14.42x1.81x9.05x0.73% 92.43B
13.75x1.5x9.06x2.6% 29.44B
23.13x2.58x13.08x1.44% 25.94B
31.88x5.78x24.03x2.19% 21.69B
8.01x1.43x6.52x-.--% 21.23B
17.29x1.58x7.97x4.57% 16.07B
13.24x0.98x5.49x3.71% 11.82B
12.46x1.58x7.67x0.92% 11.58B
Average 16.44x 1.96x 10.17x 2.11% 35.13B
Weighted average by Cap. 15.50x 1.54x 9.77x 1.98%

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. 505 Stock
  4. Valuation AsiaMedic Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!