Company Valuation: Aspial Corporation Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 300.6 249.1 173.1 171.2 148.7 232.9
Change - -17.13% -30.52% -1.1% -13.11% 56.61%
Enterprise Value (EV) 1 1,229 1,249 1,172 1,023 1,233 1,518
Change - 1.59% -6.13% -12.72% 20.56% 23.07%
P/E 16.9x -575x -11.8x -7.16x 27.3x 10.8x
PBR 0.88x 0.71x 0.55x 0.6x 0.54x 0.83x
PEG - 6x -0x -0.1x -0x 0x
Capitalization / Revenue 0.57x 0.6x 0.34x 0.29x 0.22x 0.27x
EV / Revenue 2.31x 2.99x 2.32x 1.7x 1.82x 1.73x
EV / EBITDA 34.7x 61.3x 47.2x 44.6x 21.6x 20.4x
EV / EBIT 44.7x 99.9x 69.9x 73.1x 26.3x 23.9x
EV / FCF 9.86x -19.3x 40.6x 50.2x -6.84x -8.02x
FCF Yield 10.1% -5.18% 2.46% 1.99% -14.6% -12.5%
Dividend per Share 2 - 0.0025 - - 0.003 -
Rate of return - 2.17% - - 4.48% -
EPS 2 0.009154 -0.0002 -0.0068 -0.0108 0.002455 0.00968
Distribution rate - -1,250% - - 122% -
Net sales 1 531.2 417.2 506.2 600 678.4 875.8
EBITDA 1 35.45 20.37 24.81 22.96 57.2 74.41
EBIT 1 27.48 12.49 16.78 14 46.88 63.38
Net income 1 17.74 -0.363 -14.71 -23.54 5.452 21.48
Net Debt 1 928.4 999.4 999 851.8 1,084 1,285
Reference price 2 0.1550 0.1150 0.0800 0.0770 0.0670 0.1050
Nbr of stocks (in thousands) 1,939,427 2,166,194 2,163,438 2,222,895 2,219,779 2,218,261
Announcement Date 4/15/21 4/12/22 4/12/23 4/11/24 4/10/25 4/13/26
1SGD in Million2SGD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 271M
18.08x2.77x9.13x3.23% 233B
18.21x2.4x12.16x1.15% 20.06B
18.25x3.49x8.62x3.19% 13.79B
10.06x0.87x4.44x-.--% 10.73B
18x2.07x8.15x2.07% 9.08B
13.06x1.33x8.7x2.97% 7.74B
10.16x1.33x5.79x7.68% 6.46B
Average 15.12x 2.04x 8.14x 2.9% 37.65B
Weighted average by Cap. 17.51x 2.62x 9.03x 3.03%

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. A30 Stock
  4. Valuation Aspial Corporation Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!