Company Valuation: Bonia Corporation

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 180.9 375.9 367.8 337.7 221.1 176.9 - -
Change - 107.78% -2.14% -8.2% -34.52% -20% - -
Enterprise Value (EV) 180.9 375.9 367.8 337.7 221.1 176.9 176.9 176.9
Change - 107.78% -2.14% -8.2% -34.52% -20% 0% 0%
P/E 12.6x 8.35x 6.69x 9.99x 33.5x 14x 11.6x 9.89x
PBR 0.46x 0.89x 0.86x - - - - -
PEG - 0x 0.3x -0.3x -0.4x 0.2x 0.6x 0.6x
Capitalization / Revenue 0.69x 1.13x 0.87x 0.8x 0.59x 0.5x 0.48x 0.46x
EV / Revenue 0x 0x 0x 0x 0x 0.5x 0.48x 0.46x
EV / EBITDA 0x 0x 0x 0x 0x 2.57x 2.53x 2.47x
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.04 0.02 0.12 0.08 0.05 0.025 0.03 0.035
Rate of return 4.44% 1.07% 6.56% 4.76% 4.55% 2.84% 3.41% 3.98%
EPS 2 0.0712 0.2239 0.2737 0.1682 0.0328 0.063 0.076 0.089
Distribution rate 56.2% 8.93% 43.8% 47.6% 152% 39.7% 39.5% 39.3%
Net sales 1 261.2 333 424.1 424.1 377.3 354.5 367.5 381.1
EBITDA 1 61.16 89.54 122 103.3 72.01 68.9 69.9 71.5
EBIT 23.49 54.84 85.48 60.14 25.61 - - -
Net income 1 13.87 45.01 55.01 33.81 6.595 12.7 15.3 17.8
Net Debt - - - - - - - -
Reference price 2 0.9000 1.8700 1.8300 1.6800 1.1000 0.8800 0.8800 0.8800
Nbr of stocks (in thousands) 200,995 200,995 200,995 200,995 200,995 200,995 - -
Announcement Date 9/28/21 8/25/22 8/25/23 8/29/24 8/26/25 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
13.97x - - 2.84% 43.24M
25.01x3.85x13.62x3.56% 193B
46.31x5.68x23.68x0.8% 143B
30.64x2.92x19.53x0.75% 76.63B
42.59x2.63x10.34x1.46% 33.83B
20.93x3.78x15.1x1.12% 28.81B
21.14x1.42x8.04x4.45% 27.01B
18.62x2.57x11.46x1.93% 22.52B
30.23x1.76x14.87x-.--% 21.77B
14.31x1.69x7.28x4.52% 9.88B
Average 26.37x 2.92x 13.77x 2.14% 55.65B
Weighted average by Cap. 31.68x 3.82x 16.47x 2.07%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 9288 Stock
  4. Valuation Bonia Corporation