Company Valuation: Autocount Dotcom

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 352.3 633.1 396.4
Change - 79.69% -37.39%
Enterprise Value (EV) 1 304.5 581.1 347.9
Change - 90.87% -40.14%
P/E 25.5x 32.1x 12.8x
PBR 6.55x 10.2x 7.24x
PEG -1.5x 0.7x 0.2x
Capitalization / Revenue 8.49x 10.4x 5.26x
EV / Revenue 7.34x 9.59x 4.62x
EV / EBITDA 18.6x 23.3x 8.22x
EV / EBIT 19.6x 24.4x 8.5x
EV / FCF 35.4x 59.5x 11.4x
FCF Yield 2.83% 1.68% 8.77%
Dividend per Share 2 0.02 0.04 0.05
Rate of return 3.13% 3.48% 6.94%
EPS 2 0.0251 0.0358 0.0564
Distribution rate 79.7% 112% 88.6%
Net sales 1 41.49 60.6 75.33
EBITDA 1 16.41 24.91 42.31
EBIT 1 15.57 23.82 40.92
Net income 1 12.98 19.73 31.07
Net Debt 1 -47.86 -51.96 -48.5
Reference price 2 0.6400 1.1500 0.7200
Nbr of stocks (in thousands) 550,500 550,500 550,500
Announcement Date 4/30/24 4/30/25 4/30/26
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 80.05M
23.28x3.79x13.24x2.85% 223B
-114.07x18.13x104.43x-.--% 113B
13.58x1.5x7.88x3.53% 112B
14.83x2.71x10.22x5.54% 86.65B
20.04x5.27x12.95x2.84% 60.85B
14.67x2.13x9.05x5.31% 47.44B
20.31x1.66x10.27x1.44% 39.48B
20.63x1.57x9.95x0.92% 39.01B
18.05x2.34x10.89x4.79% 37.5B
Average 3.48x 4.34x 20.99x 3.03% 75.92B
Weighted average by Cap. -0.85x 5.17x 24.91x 2.91%

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. 0276 Stock
  4. Valuation Autocount Dotcom