Company Valuation: CN Asia Corporation

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2023 2024 2025
Market Cap 1 37.34 99.2 48.93 15.4 18.84
Change - 165.66% - -68.53% 22.36%
Enterprise Value (EV) 1 13.17 89.27 39.68 10.51 26.53
Change - 577.7% - -73.51% 152.41%
P/E -6.97x -6.03x -1.61x -1.44x -2.47x
PBR 0.94x 1.97x 1.16x 0.46x 0.83x
PEG - -0x - 0x 0.1x
Capitalization / Revenue 2.54x 8.51x 4.77x 0.79x 0.74x
EV / Revenue 0.89x 7.66x 3.87x 0.54x 1.04x
EV / EBITDA -3.73x -8.81x -1.68x -1.23x -4.53x
EV / EBIT -2.71x -7.59x -1.57x -1.06x -3.72x
EV / FCF 249x -3.25x - -3.15x -
FCF Yield 0.4% -30.8% - -31.7% -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.039 -0.0995 -0.1243 -0.0416 -0.0283
Distribution rate - - - - -
Net sales 1 14.72 11.66 10.25 19.55 25.44
EBITDA 1 -3.535 -10.13 -23.58 -8.564 -5.852
EBIT 1 -4.867 -11.75 -25.27 -9.924 -7.125
Net income 1 -5.103 -11.67 -25.47 -10.19 -7.304
Net Debt 1 -24.17 -9.929 -9.247 -4.888 7.689
Reference price 2 0.2720 0.6000 0.2000 0.0600 0.0700
Nbr of stocks (in thousands) 137,282 165,331 244,657 256,657 269,183
Announcement Date 4/7/21 4/14/22 7/27/23 7/30/24 1/30/26
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 4.62M
30.16x5.29x19.2x0.86% 119B
26.49x4.86x17.01x2.27% 34.79B
20.56x1.76x12.66x2.29% 29.91B
28.35x3.8x14.37x0.12% 27.87B
19x3.23x10.33x1.6% 26.57B
105.03x36.98x81.03x0.4% 25.57B
20.7x3x12.96x1.13% 25.24B
23.48x2.87x12.35x1.61% 25.11B
25.6x3.2x15.65x1.78% 22.87B
Average 33.26x 7.22x 21.73x 1.34% 33.69B
Weighted average by Cap. 32.07x 6.56x 20.77x 1.23%

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. CNASIA Stock
  4. Valuation CN Asia Corporation
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!