Company Valuation: Bacui Technologies International Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 7.472 10.27 4.67 4.357 8.716 8.716
Change - 37.5% -54.55% -6.71% 100.07% 0%
Enterprise Value (EV) 1 5.363 7.214 2.577 -5.573 -6.603 0.1861
Change - 34.53% -64.28% -316.3% -18.47% 102.82%
P/E -4.81x -12.7x -5.03x -6.99x 7.72x 20x
PBR 2.62x 3.62x 2.43x 1.56x 1.11x 1.07x
PEG - 0.3x -0.3x 0.2x -0x -0.3x
Capitalization / Revenue 8.54x 11.9x 5.19x 0.08x 0.15x 0.14x
EV / Revenue 6.13x 8.36x 2.86x -0.1x -0.12x 0x
EV / EBITDA -7.16x -15x -4.34x -4.21x -4.44x 0.13x
EV / EBIT -7.12x -14.9x -4.26x -4.45x -4.59x 0.13x
EV / FCF -10.7x -24.5x -7.79x -0.8x -4.55x -0.1x
FCF Yield -9.32% -4.08% -12.8% -126% -22% -954%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.001663 -0.000869 -0.000994 -0.000572 0.000259 0.0001
Distribution rate - - - - - -
Net sales 1 0.875 0.863 0.9 53.43 56.24 60.44
EBITDA 1 -0.749 -0.482 -0.5944 1.323 1.488 1.467
EBIT 1 -0.753 -0.485 -0.6044 1.252 1.44 1.423
Net income 1 -1.036 -0.699 -0.929 -0.6187 0.297 0.437
Net Debt 1 -2.109 -3.059 -2.093 -9.93 -15.32 -8.53
Reference price 2 0.008000 0.011000 0.005000 0.004000 0.002000 0.002000
Nbr of stocks (in thousands) 933,952 933,952 933,952 1,089,147 4,358,029 4,358,029
Announcement Date 9/14/20 7/15/21 7/14/22 4/12/24 4/10/25 4/10/26
1SGD in Million2SGD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 6.8M
33.64x5.97x22.82x0.14% 165B
23.19x4.8x15.98x2.5% 113B
19.67x6.06x12.88x4.49% 38.52B
20.01x0.36x9.14x4.03% 7.95B
10.56x3.34x7.3x1.59% 7.18B
20.62x3.84x12.17x1.69% 4.93B
12.96x0.28x7.41x4.22% 4.81B
31.77x0.73x15.19x5.65% 4.21B
13.56x0.33x5.58x4.47% 4.08B
Average 20.66x 2.86x 12.05x 3.2% 35.02B
Weighted average by Cap. 27.22x 5.18x 18.24x 1.69%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Bacui Technologies International Ltd.

Historical PBR trend

Valuation ratios - PBR - Bacui Technologies International Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Bacui Technologies International Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Bacui Technologies International Ltd.

  1. Stock Market
  2. Stocks
  3. YYB Stock
  4. Valuation Bacui Technologies International Ltd.