Company Valuation: Computer Forms (Malaysia)

Data adjusted to current consolidation scope
Fiscal Period: September 2019 2020 2021 2022 2023 2024
Market Cap 1 45.51 42.23 172.2 441.8 41.48 36.12
Change - -7.21% 307.77% 156.56% -90.61% -12.9%
Enterprise Value (EV) 1 42.25 42.2 170.3 394.7 -47.8 -47.2
Change - -0.13% 303.67% 131.69% -112.11% 1.24%
P/E Ratio -15.6x -22.2x 494x 6.46x -4.19x -8x
PBR 0.98x 0.95x 3.83x 6.05x 0.34x 0.31x
PEG - 0.6x -4x 0x 0x 0.1x
Capitalization / Revenue 1.3x 1.39x 5.99x 16.3x 1.46x 1.32x
EV / Revenue 1.21x 1.39x 5.92x 14.5x -1.68x -1.72x
EV / EBITDA -114x 87.2x 70.4x 313x 46.4x 6.72x
EV / EBIT -22.1x -147x 101x 721x 30.6x 6.32x
EV / FCF 9.84x -28.5x 68.6x 152x - 7.03x
FCF Yield 10.2% -3.51% 1.46% 0.66% - 14.2%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0142 -0.0093 0.0017 0.2911 -0.037 -0.0169
Distribution rate - - - - - -
Net sales 1 34.96 30.39 28.77 27.18 28.42 27.46
EBITDA 1 -0.3693 0.4839 2.418 1.262 -1.031 -7.026
EBIT 1 -1.91 -0.288 1.685 0.5475 -1.563 -7.467
Net income 1 -2.908 -1.9 0.3555 59.68 -9.6 -4.513
Net Debt 1 -3.259 -0.032 -1.861 -47.13 -89.27 -83.33
Reference price 2 0.2220 0.2060 0.8400 1.8800 0.1550 0.1350
Nbr of stocks (in thousands) 205,000 205,000 205,000 235,000 267,581 267,581
Announcement Date 7/31/19 8/28/20 8/30/21 7/29/22 1/31/24 1/24/25
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 5.8M
18.94x0.74x7.93x1.24% 7.93B
11.79x0.68x6.65x1.56% 6.93B
22.67x - - - 2.15B
8.91x - - - 1.09B
Average 15.58x 0.71x 7.29x 1.4% 3.62B
Weighted average by Cap. 16.05x 0.71x 7.33x 1.39%

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. CFM Stock
  4. Valuation Computer Forms (Malaysia)
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!