Company Valuation: Aspial Lifestyle Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 173.8 183.5 213.7 175.9 219 398
Change - 5.58% 16.46% -17.69% 24.52% 81.72%
Enterprise Value (EV) 1 495 579.7 791.9 852.6 1,093 1,491
Change - 17.11% 36.59% 7.66% 28.21% 36.43%
P/E 5.94x 12.3x 11.1x 9.15x 5.27x 4.94x
PBR 1.15x 1.23x 1.34x 1.06x 0.91x 1.32x
PEG - -0.2x 257.8x -3.29x 0.1x 0.1x
Capitalization / Revenue 0.66x 0.81x 0.67x 0.37x 0.37x 0.48x
EV / Revenue 1.88x 2.57x 2.48x 1.81x 1.86x 1.8x
EV / EBITDA 14.6x 22.9x 21.7x 16x 13.9x 12x
EV / EBIT 16x 26.5x 24.5x 18.6x 15.7x 13.1x
EV / FCF 21.1x -10.2x -10.6x -14.7x -5.3x -6.75x
FCF Yield 4.75% -9.79% -9.43% -6.8% -18.9% -14.8%
Dividend per Share 2 0.026 0.0125 0.0105 0.0078 0.0078 0.012
Rate of return 15.5% 7.27% 6.77% 6.29% 6.61% 5.58%
EPS 2 0.0283 0.0139 0.0139 0.0136 0.0224 0.0435
Distribution rate 92% 89.7% 75.3% 57.6% 34.8% 27.6%
Net sales 1 262.8 225.7 319 471.6 587.6 830.1
EBITDA 1 33.82 25.37 36.57 53.32 78.41 123.8
EBIT 1 30.89 21.89 32.28 45.88 69.4 113.9
Net income 1 29.26 14.45 15.98 19.19 34.33 80.72
Net Debt 1 321.2 396.2 578.2 676.7 874 1,093
Reference price 2 0.1680 0.1720 0.1550 0.1240 0.1180 0.2150
Nbr of stocks (in thousands) 1,034,559 1,066,927 1,378,800 1,418,592 1,856,197 1,851,285
Announcement Date 4/14/21 4/13/22 4/12/23 4/11/24 4/10/25 4/12/26
1SGD in Million2SGD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 596M
49.96x1.92x28.28x0.4% 6.64B
9.67x0.39x3.72x1.49% 3.64B
40.94x - - - 2.67B
14.19x1.06x7.89x-.--% 2.31B
30.43x3.37x10.96x3.21% 1.92B
6.33x0.4x2.54x6.34% 1.81B
40.12x1.39x24.83x0.46% 1.72B
10.65x - - - 1.4B
Average 25.29x 1.42x 13.04x 1.98% 2.52B
Weighted average by Cap. 29.97x 1.45x 15.95x 1.47%

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. 5UF Stock
  4. Valuation Aspial Lifestyle Limited