Valuation Avarga Limited

Stocks

End-of-day quote Singapore S.E. Other stock markets			5-day change	1st Jan Change
- ^SGD	-.--%		-.--%	-

07-08	Singapore Shares Extend Gains as Tech Rally Drives Surge	MT
07-08	Avarga Secures Court Leave to Convene Scheme Meeting	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	263.4	249.8	199.8	163.5	213.5	192.6
Change	-	-5.17%	-20%	-18.18%	30.56%	-9.79%
Enterprise Value (EV) ¹	423.2	330.2	227.9	113.3	115.5	207.9
Change	-	-21.96%	-30.97%	-50.28%	1.9%	80.09%
P/E	4.84x	3.45x	3.93x	15x	9.06x	14.8x
PBR	1.09x	0.85x	0.61x	0.49x	0.6x	0.75x
PEG	-	0.1x	-0.1x	-0.2x	0x	-0.3x
Capitalization / Revenue	0.16x	0.1x	0.08x	0.1x	0.13x	0.13x
EV / Revenue	0.25x	0.14x	0.1x	0.07x	0.07x	0.14x
EV / EBITDA	3.48x	2.13x	1.64x	1.61x	1.95x	3.27x
EV / EBIT	3.87x	2.31x	1.79x	1.93x	2.22x	3.66x
EV / FCF	12.1x	2.84x	4.04x	1.34x	2.23x	4.08x
FCF Yield	8.24%	35.2%	24.7%	74.7%	44.9%	24.5%
Dividend per Share ²	0.15	0.084	-	-	-	1.2
Rate of return	5.36%	3.05%	-	-	-	56.6%
EPS ²	0.579	0.798	0.56	0.12	0.2594	0.1437
Distribution rate	25.9%	10.5%	-	-	-	835%
Net sales ¹	1,693	2,435	2,368	1,700	1,620	1,524
EBITDA ¹	121.5	155	139.3	70.43	59.21	63.65
EBIT ¹	109.3	143.2	127.4	58.72	52.13	56.76
Net income ¹	54.83	73.3	50.88	10.93	23.56	13.05
Net Debt ¹	159.7	80.42	28.11	-50.17	-97.98	15.39
Reference price ²	2.800	2.750	2.200	1.800	2.350	2.120
Nbr of stocks (in thousands)	94,081	90,836	90,831	90,831	90,831	90,831
Announcement Date	3/23/21	4/13/22	4/12/23	4/2/24	4/9/25	4/8/26

¹SGD in Million²SGD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AVARGA LIMITED	-	-	-	-	188M
FERGUSON ENTERPRISES INC.	21.58x	1.52x	14.6x	1.56%	45.22B
REECE LIMITED	34.15x	1.26x	13.01x	1.12%	6.67B
BOISE CASCADE COMPANY	20.39x	0.41x	7.69x	1.19%	2.63B
Average	25.37x	1.07x	11.76x	1.29%	13.68B
Weighted average by Cap.	23.06x	1.44x	14.07x	1.49%