Company Valuation: Concrete Engineering Products

Data adjusted to current consolidation scope
Fiscal Period: August 2020 2021 2022 2023 2024 2025
Market Cap 1 35.07 70.52 67.16 67.91 79.85 87.31
Change - 101.06% -4.76% 1.11% 17.58% 9.35%
Enterprise Value (EV) 1 63.92 92.95 84.66 72.24 92.01 92.29
Change - 45.41% -8.92% -14.66% 27.37% 0.29%
P/E -1.94x -4.19x 179x 63x -17.3x 4.48x
PBR 0.45x 1.15x 1.08x 1.07x 1.35x 1x
PEG - 0.62x -2x 0x 0x -0x
Capitalization / Revenue 0.44x 0.83x 0.45x 0.51x 0.77x 1.47x
EV / Revenue 0.8x 1.1x 0.57x 0.54x 0.88x 1.55x
EV / EBITDA -6.18x -7.96x 26.6x 11.6x -47.3x 4.16x
EV / EBIT -5.39x -6.84x 65.8x 16.2x -24x 4.46x
EV / FCF 8.66x 7.02x 11.8x 5.31x -19.9x 31.2x
FCF Yield 11.5% 14.3% 8.46% 18.8% -5.02% 3.21%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.242 -0.2257 0.005023 0.0144 -0.0618 0.2611
Distribution rate - - - - - -
Net sales 1 80.1 84.48 148.3 132.7 104 59.43
EBITDA 1 -10.34 -11.67 3.186 6.242 -1.943 22.17
EBIT 1 -11.86 -13.59 1.286 4.448 -3.836 20.71
Net income 1 -18.06 -16.84 0.3748 1.078 -4.615 19.48
Net Debt 1 28.85 22.43 17.49 4.335 12.17 4.975
Reference price 2 0.470 0.945 0.900 0.910 1.070 1.170
Nbr of stocks (in thousands) 74,625 74,625 74,625 74,625 74,625 74,625
Announcement Date 12/11/20 12/10/21 12/9/22 12/11/23 12/12/24 12/23/25
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 72.66M
16.03x1.9x9.12x1.66% 62.73B
30.57x5.8x17.38x0.66% 36.84B
34.29x3.54x18.18x0.9% 35.4B
29.91x4.73x15.73x0.78% 34.93B
13.04x1.54x7.12x2.35% 33.56B
22.41x7x13.8x2.11% 25.93B
18.4x2.22x8.84x1.18% 24.04B
77.11x4.8x74.28x0.3% 24.03B
11.13x1.19x5.84x0.93% 15.59B
Average 28.10x 3.63x 18.92x 1.21% 29.31B
Weighted average by Cap. 26.88x 3.56x 17.37x 1.27%

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. 8435 Stock
  4. Valuation Concrete Engineering Products