Company Valuation: AsiaPhos Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 15.47 12.38 17.54 8.252 8.878 13.32
Change - -20% 41.67% -52.94% 7.58% 50%
Enterprise Value (EV) 1 21.99 18.09 22.74 10.45 7.612 12.43
Change - -17.73% 25.7% -54.05% -27.16% 63.24%
P/E Ratio -5.57x -0.19x -11x 3.98x 6.32x -7.88x
PBR 0.22x 3.65x 19.7x 3.54x 2.62x 7.87x
PEG - -0x 0.1x -0x -0.1x 0x
Capitalization / Revenue 18.3x 9.72x 7.26x 4.85x 2.07x 2.51x
EV / Revenue 26x 14.2x 9.42x 6.14x 1.77x 2.34x
EV / EBITDA -7.76x -4.5x -5.85x -2.32x -2.93x -8.7x
EV / EBIT -6.59x -4.13x -5.49x -2.3x -2.92x -8.5x
EV / FCF -11.6x 0.26x -26.6x -0.95x 10.7x 59.7x
FCF Yield -8.64% 381% -3.75% -106% 9.39% 1.67%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.002695 -0.0639 -0.001541 0.00201 0.000949 -0.001142
Distribution rate - - - - - -
Net sales 1 0.846 1.273 2.415 1.701 4.291 5.315
EBITDA 1 -2.836 -4.017 -3.89 -4.5 -2.597 -1.429
EBIT 1 -3.34 -4.376 -4.141 -4.551 -2.607 -1.462
Net income 1 -2.765 -65.97 -1.59 2.074 1.174 -1.691
Net Debt 1 6.522 5.716 5.209 2.198 -1.266 -0.891
Reference price 2 0.0150 0.0120 0.0170 0.0080 0.0060 0.0090
Nbr of stocks (in thousands) 1,031,525 1,031,525 1,031,525 1,031,525 1,479,627 1,479,627
Announcement Date 4/12/21 4/12/22 4/14/23 4/14/24 4/8/25 4/14/26
1SGD in Million2SGD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 12.69M
28.57x2.75x12.06x0.98% 50.92B
10.39x1.19x6.25x5.32% 7.97B
21.03x1.34x7.24x1.41% 5.42B
30.01x5.47x20.83x0.5% 4.53B
Average 22.50x 2.69x 11.60x 2.05% 13.77B
Weighted average by Cap. 25.97x 2.64x 11.59x 1.48%

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. 5WV Stock
  4. Valuation AsiaPhos Limited
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!