Valuation Avillion

Stocks

Market Closed - BURSA MALAYSIA 04:52:08 2026-08-28 EDT			5-day change	1st Jan Change
0.0350 ^MYR	0.00%		-12.50%	-22.22%

08-24	Avillion Berhad Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
07-30	Avillion Berhad Auditor Raises 'Going Concern' Doubt	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	99.16	107.7	68	62.33	45.33	63.73
Change	-	8.57%	-36.84%	-8.33%	-27.27%	40.59%
Enterprise Value (EV) ¹	198	190.1	145.9	139.1	120.3	124.3
Change	-	-4.01%	-23.27%	-4.6%	-13.57%	3.38%
P/E	-7.42x	-10.7x	-14.3x	-10.8x	-6.76x	-4.29x
PBR	0.5x	0.51x	0.33x	0.28x	0.21x	0.3x
PEG	-	0.3x	0.3x	-0.5x	-0.4x	-0.1x
Capitalization / Revenue	4.73x	3.36x	1.02x	0.85x	0.78x	1.15x
EV / Revenue	9.45x	5.93x	2.19x	1.91x	2.06x	2.25x
EV / EBITDA	-116x	100x	17.6x	17.4x	24.4x	-60.1x
EV / EBIT	-20.7x	-34.3x	175x	254x	-35.3x	-12x
EV / FCF	-11x	618x	19.3x	12.7x	-7.36x	6.62x
FCF Yield	-9.07%	0.16%	5.18%	7.86%	-13.6%	15.1%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0141	-0.00888	-0.004201	-0.0051	-0.005919	-0.0105
Distribution rate	-	-	-	-	-	-
Net sales ¹	20.95	32.08	66.65	72.99	58.48	55.18
EBITDA ¹	-1.714	1.9	8.292	7.997	4.921	-2.07
EBIT ¹	-9.545	-5.544	0.834	0.547	-3.408	-10.38
Net income ¹	-13.36	-8.96	-4.762	-5.756	-6.708	-13.78
Net Debt ¹	98.87	82.43	77.85	76.81	74.92	60.59
Reference price ²	0.1050	0.0950	0.0600	0.0550	0.0400	0.0450
Nbr of stocks (in thousands)	944,407	1,133,288	1,133,288	1,133,288	1,133,288	1,416,288
Announcement Date	8/30/21	7/29/22	7/31/23	7/31/24	7/31/25	7/31/26

¹MYR in Million²MYR

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.($)
AVILLION	-	-	-	-	12.31M
MARRIOTT INTERNATIONAL, INC.	31.45x	3.92x	18.16x	0.81%	91.55B
HILTON WORLDWIDE HOLDINGS INC.	38.43x	6.55x	21x	0.19%	72.44B
INTERCONTINENTAL HOTELS GROUP PLC	27.94x	10.6x	19.02x	1.26%	24.03B
HYATT HOTELS CORPORATION	53.26x	2.76x	16.82x	0.35%	16.23B
ACCOR	20.91x	2.42x	11.05x	3.1%	12.61B
THE INDIAN HOTELS COMPANY LIMITED	44.05x	8.73x	25.56x	0.48%	10.51B
TRAVEL + LEISURE CO.	9.98x	1.95x	7.59x	3.4%	4.36B
MARRIOTT VACATIONS WORLDWIDE CORPORATION	15.11x	1.37x	9.15x	3.08%	3.79B
MINOR INTERNATIONAL	13.2x	1.26x	4.79x	3.26%	3.78B
Average	28.26x	4.40x	14.79x	1.77%	23.93B
Weighted average by Cap.	33.75x	5.32x	18.42x	0.87%