Company Valuation: CSC Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 53.52 45.86 28.14 21.07 34.94 45.21
Change - -14.31% -38.64% -25.12% 65.85% 29.4%
Enterprise Value (EV) 1 97.1 100.3 138.8 136.4 150.7 150.4
Change - 3.3% 38.34% -1.73% 10.5% -0.19%
P/E -4.02x 70.3x -1.05x -1.05x 20x 16.9x
PBR 0.44x 0.38x 0.28x 0.26x 0.43x 0.55x
PEG - -1x 0x 0x -0x 0.3x
Capitalization / Revenue 0.3x 0.17x 0.11x 0.07x 0.1x 0.11x
EV / Revenue 0.54x 0.37x 0.52x 0.45x 0.45x 0.38x
EV / EBITDA -28.8x 5.62x -33.1x 41.7x 6.42x 5.93x
EV / EBIT -4.02x -49.2x -5.63x -9.25x 23.1x 19.5x
EV / FCF 3.78x -38.6x -15.3x 61.4x 86.1x 5.83x
FCF Yield 26.4% -2.59% -6.53% 1.63% 1.16% 17.1%
Dividend per Share 2 - - - - 0.00035 0.00037
Rate of return - - - - 3.5% 2.85%
EPS 2 -0.003727 0.000185 -0.007599 -0.005734 0.000499 0.000771
Distribution rate - - - - 70.1% 48%
Net sales 1 178.3 268.7 264.6 305.3 337.8 400.4
EBITDA 1 -3.373 17.86 -4.191 3.269 23.47 25.36
EBIT 1 -24.13 -2.038 -24.66 -14.73 6.511 7.729
Net income 1 -10.96 0.661 -26.68 -20.16 1.883 2.691
Net Debt 1 43.58 54.45 110.6 115.3 115.7 105.2
Reference price 2 0.0150 0.0130 0.0080 0.0060 0.0100 0.0130
Nbr of stocks (in thousands) 3,567,828 3,527,428 3,517,266 3,511,416 3,494,266 3,478,066
Announcement Date 7/13/21 7/12/22 7/11/23 7/15/24 7/14/25 7/14/26
1SGD in Million2SGD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 32.71M
52.61x2.41x23.03x0.07% 90.61B
12.58x1.07x5.88x4.65% 73.54B
27.06x2.07x20.34x1.12% 58.17B
31.27x3.92x21.26x0.22% 53.36B
52.3x4.2x26.71x1.7% 42.45B
29.64x0.73x12.09x2.09% 37.23B
24.15x0.49x7.79x2.44% 33.25B
22.6x1.54x14.21x0.2% 32.65B
4.54x0.3x6x6.2% 27.39B
Average 28.53x 1.86x 15.26x 2.08% 44.87B
Weighted average by Cap. 31.03x 2.02x 16.29x 1.86%

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. C06 Stock
  4. Valuation CSC Holdings Limited