Company Valuation: Bina Puri Holdings

Data adjusted to current consolidation scope
Fiscal Period: May 2021 2022 2023 2024 2026
Market Cap 1 100.2 87.87 134.8 280.1 267.9
Change - -12.29% 53.39% 107.78% -
Enterprise Value (EV) 1 503 483.5 486 615 550.4
Change - -3.87% 0.51% 26.55% -
P/E -1.03x -1.15x -0.68x -18.6x -4.38x
PBR 0.43x 0.52x 1.29x 3.21x 6.17x
PEG - 0x -0x 0.2x -
Capitalization / Revenue 0.35x 0.37x 1.42x 1.66x 1.12x
EV / Revenue 1.75x 2.06x 5.12x 3.65x 2.3x
EV / EBITDA -17.7x -9.93x -5.6x -17.1x -26x
EV / EBIT -13x -8.57x -5.16x -14.2x -20.6x
EV / FCF 392x 9.01x -137x 71.7x -
FCF Yield 0.25% 11.1% -0.73% 1.39% -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.34 -0.24 -0.295 -0.0223 -0.0685
Distribution rate - - - - -
Net sales 1 287.5 234.9 94.84 168.3 239
EBITDA 1 -28.41 -48.71 -86.76 -36.03 -21.2
EBIT 1 -38.63 -56.39 -94.25 -43.3 -26.69
Net income 1 -63.91 -74.75 -123 -15.02 -55.74
Net Debt 1 402.8 395.6 351.2 334.9 282.5
Reference price 2 0.3500 0.2750 0.2000 0.4150 0.3000
Nbr of stocks (in thousands) 286,222 319,529 673,943 674,838 892,952
Announcement Date 10/29/21 11/7/22 10/31/23 10/30/24 9/30/26
1MYR in Million2MYR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 48.12M
62.96x - - - 67.56B
12.14x4.28x10.97x3.97% 38.49B
18.65x4.05x16.27x1.31% 28.88B
5.63x0.73x1.53x8.79% 27.38B
8.03x1.47x8.23x4.41% 26.77B
14.3x3.13x15x2.44% 26.49B
9.78x1.91x7.86x4.29% 19.69B
8.59x3.04x7.1x-.--% 20.34B
13.25x6.44x16.93x1.64% 19.06B
Average 17.04x 3.13x 10.49x 3.36% 27.47B
Weighted average by Cap. 24.13x 3.12x 10.50x 3.52%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Bina Puri Holdings

Historical PBR trend

Valuation ratios - PBR - Bina Puri Holdings

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Bina Puri Holdings

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Bina Puri Holdings

  1. Stock Market
  2. Stocks
  3. 5932 Stock
  4. Valuation Bina Puri Holdings