Company Valuation: Cabnet Holdings

Data adjusted to current consolidation scope
Fiscal Period: February 2021 2023 2024 2025 2026
Market Cap 1 42.9 42.01 43.79 58.99 46.48
Change - - 4.26% 34.69% -21.21%
Enterprise Value (EV) 1 50 44.13 40.8 58.85 35.48
Change - - -7.55% 44.22% -39.7%
P/E 35.4x 274x 12.3x 25.6x -2.76x
PBR 0.96x 0.94x 0.9x 1.16x 1.37x
PEG - - 0x -0.7x 0x
Capitalization / Revenue 0.63x 0.51x 0.22x 0.45x 0.53x
EV / Revenue 0.74x 0.53x 0.21x 0.45x 0.41x
EV / EBITDA 14.3x 19.7x 5.11x 10.9x -2.63x
EV / EBIT 18.3x 34.2x 5.83x 13.5x -2.48x
EV / FCF -12.5x - 6.55x 24.5x 2.62x
FCF Yield -8.01% - 15.3% 4.08% 38.2%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 0.006778 0.000857 0.02 0.0129 -0.0942
Distribution rate - - - - -
Net sales 1 67.91 82.85 198.7 131.7 87.12
EBITDA 1 3.485 2.239 7.982 5.399 -13.48
EBIT 1 2.726 1.289 7.002 4.362 -14.28
Net income 1 1.212 0.1543 3.574 2.308 -16.84
Net Debt 1 7.096 2.127 -2.992 -0.1425 -10.99
Reference price 2 0.2400 0.2350 0.2450 0.3300 0.2600
Nbr of stocks (in thousands) 178,750 178,750 178,750 178,750 178,750
Announcement Date 4/28/22 6/28/23 6/27/24 6/26/25 6/29/26
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 9.03M
42.09x2.07x19.54x0.08% 81.5B
12.37x1.05x5.8x4.71% 68.95B
27.42x2.08x20.98x1.08% 60.28B
54.67x4.3x26.89x1.8% 42.44B
20.08x2.41x13.41x0.33% 35.54B
25.22x0.63x10.34x2.46% 30.67B
5.97x0.37x6.99x4.76% 29.14B
17.62x1.22x11.04x0.25% 26.64B
20.68x0.39x6.14x2.94% 25.8B
Average 25.13x 1.61x 13.46x 2.04% 40.1B
Weighted average by Cap. 27.24x 1.76x 14.58x 1.95%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Cabnet Holdings

Historical PBR trend

Valuation ratios - PBR - Cabnet Holdings

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Cabnet Holdings

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Cabnet Holdings

  1. Stock Market
  2. Stocks
  3. 0191 Stock
  4. Valuation Cabnet Holdings