Company Valuation: Binasat Communications

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 113.1 122.3 118.4 104.8 78.15 60.43
Change - 8.11% -3.17% -11.48% -25.46% -22.67%
Enterprise Value (EV) 1 92.79 107.4 96.09 88.81 78.38 33.07
Change - 15.71% -10.51% -7.57% -11.74% -57.81%
P/E 35.4x 36.6x 22.3x -11.6x 43.2x -4.13x
PBR 1.32x 1.02x 0.94x 0.93x 0.65x 0.45x
PEG - -1.6x 0.4x 0x -0x 0x
Capitalization / Revenue 2.49x 2.27x 1.42x 1.19x 0.7x 0.51x
EV / Revenue 2.04x 1.99x 1.15x 1.01x 0.7x 0.28x
EV / EBITDA 21x 21.5x 8.67x -12x 12.2x -5.46x
EV / EBIT 25.6x 27.7x 15.5x -7.97x 26.2x -3.57x
EV / FCF -15.1x -8.36x -7.98x - -3.93x 7.88x
FCF Yield -6.63% -12% -12.5% - -25.4% 12.7%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0112 0.0086 0.0137 -0.0232 0.004399 -0.0242
Distribution rate - - - - - -
Net sales 1 45.48 53.85 83.51 88.14 111.9 118.2
EBITDA 1 4.412 4.984 11.08 -7.404 6.442 -6.06
EBIT 1 3.624 3.876 6.21 -11.14 2.994 -9.271
Net income 1 2.926 2.378 4.804 -9.007 1.778 -12.03
Net Debt 1 -20.35 -14.94 -22.34 -16.03 0.2335 -27.36
Reference price 2 0.3950 0.3150 0.3050 0.2700 0.1900 0.1000
Nbr of stocks (in thousands) 286,437 388,296 388,296 388,296 411,296 604,286
Announcement Date 10/28/20 10/29/21 10/28/22 4/29/24 4/29/25 4/29/26
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 10.35M
11.71x1.38x4.41x6.75% 235B
10.33x2.49x6.58x6.03% 194B
13.06x2.12x5.52x4.21% 148B
12.24x0.87x3.24x6.5% 80.79B
12.17x1.76x7.53x3.54% 77.9B
12.71x1.99x5.03x2.5% 76.41B
15.48x2.71x8.5x5.04% 58.19B
23.9x5.38x19.65x4.48% 56.47B
14.48x1.8x5.53x4.76% 50.66B
Average 14.01x 2.28x 7.33x 4.87% 97.73B
Weighted average by Cap. 12.87x 2.08x 6.39x 5.28%

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. 0195 Stock
  4. Valuation Binasat Communications