Company Valuation: Cnergenz

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2024 2025 2026 2027 2028
Market Cap 1 400.9 236.6 219.1 438.2 - -
Change - - -7.37% 100% - -
Enterprise Value (EV) 400.9 236.6 219.1 438.2 438.2 438.2
Change - - -7.37% 100% 0% 0%
P/E 17x 20.7x 73.3x 29.3x 22x 17.6x
PBR 2.49x - 1.39x 2.59x 2.32x 2.15x
PEG - - -1x 0x 0.7x 0.7x
Capitalization / Revenue 1.85x - 1.91x 1.83x 1.58x 1.4x
EV / Revenue 0x - 0x 1.83x 1.58x 1.4x
EV / EBITDA 0x - 0x 16.2x 12.9x 11.2x
EV / EBIT 0x - -0x 19.1x 15.1x 13.3x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 0.014 - - 0.01 0.01 0.02
Rate of return 1.74% - - 1.14% 1.14% 2.27%
EPS 2 0.0473 0.023 0.006 0.03 0.04 0.05
Distribution rate 29.6% - - 33.3% 25% 40%
Net sales 1 216.9 - 114.8 239 277 312
EBITDA 1 29.89 - 3.056 27 34 39
EBIT 1 27.82 - -0.381 23 29 33
Net income 1 21.72 11.44 3.005 16 20 23
Net Debt - - - - - -
Reference price 2 0.8050 0.4750 0.4400 0.8800 0.8800 0.8800
Nbr of stocks (in thousands) 498,000 498,000 498,000 498,000 - -
Announcement Date 2/21/23 2/26/25 2/24/26 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
29.33x - - 1.14% 108M
32.53x5.54x20.31x0.78% 128B
27.5x5.07x17.68x2.19% 35.43B
22.44x1.92x13.78x2.09% 32.64B
31.01x4.13x15.59x0.11% 30.49B
21.76x3.67x11.61x1.49% 28.45B
22.32x3.24x13.94x1.05% 27.21B
24.58x3x12.9x1.53% 26.34B
26.77x3.36x16.42x1.69% 25.09B
98.98x35.7x81.66x0.37% 24.6B
Average 33.72x 7.29x 22.66x 1.24% 35.85B
Weighted average by Cap. 32.92x 6.45x 21.28x 1.15%

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