Company Valuation: Dataprep Holdings

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2025
Market Cap 1 64.89 730.1 134.9 129.1 76.42
Change - 1,025.07% -81.52% -4.29% -
Enterprise Value (EV) 1 51.97 704.8 131.8 123.6 73.76
Change - 1,256.18% -81.31% -6.21% -
P/E -7.11x -64.7x -7.65x -5.32x -8.08x
PBR 2.81x 8.83x 2.06x 2.49x 1.8x
PEG - 4.5x -0.1x -0.2x -
Capitalization / Revenue 1.79x 20.3x 4.8x 4.12x 10.6x
EV / Revenue 1.43x 19.6x 4.68x 3.94x 10.2x
EV / EBITDA -7.11x -67.3x -8.53x -5.8x -8.93x
EV / EBIT -6.42x -62.7x -7.24x -5.15x -7.02x
EV / FCF -8.74x -17.3x -9.04x 106x -
FCF Yield -11.4% -5.79% -11.1% 0.94% -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.0197 -0.0168 -0.0261 -0.0329 -0.0118
Distribution rate - - - - -
Net sales 1 36.22 35.99 28.13 31.33 7.227
EBITDA 1 -7.309 -10.47 -15.45 -21.32 -8.259
EBIT 1 -8.09 -11.23 -18.2 -23.99 -10.5
Net income 1 -9.727 -10.94 -17.61 -23.41 -8.919
Net Debt 1 -12.93 -25.33 -3.181 -5.577 -2.658
Reference price 2 0.1400 1.0900 0.2000 0.1750 0.0950
Nbr of stocks (in thousands) 463,535 669,827 674,670 737,971 804,377
Announcement Date 5/31/21 4/29/22 4/28/23 4/30/24 10/31/25
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 15.81M
28.15x4.51x15.75x2.33% 272B
-91.12x14.39x83.34x-.--% 90.17B
10.21x1.12x5.88x4.73% 84.05B
13.29x2.42x8.97x6.22% 78.6B
18.54x4.88x12.05x3.07% 55.41B
13.46x1.97x8.24x5.76% 44.25B
13.26x1.52x10.42x1.22% 36.05B
19.46x1.43x9.12x1.02% 34.62B
14.69x1.86x8.66x5.89% 30.64B
Average 4.44x 3.79x 18.05x 3.36% 72.59B
Weighted average by Cap. 6.30x 4.59x 20.65x 3.04%

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. 8338 Stock
  4. Valuation Dataprep Holdings