Company Valuation: DISA Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 20.08 10.03 30.31 20.21 21.01 13.84
Change - -50.05% 202.23% -33.31% 3.96% -34.14%
Enterprise Value (EV) 1 14.88 5.48 27.51 18.96 20.12 11.24
Change - -63.17% 402.09% -31.09% 6.11% -44.13%
P/E -1.46x -3.17x -15.2x -8.23x -10.5x -4.18x
PBR 2.3x 1.61x 6.63x 8.89x 15.6x 5.88x
PEG - 0x 0.4x -0.4x 0.5x -0.2x
Capitalization / Revenue 2.96x 0.52x 1.25x 1.85x 2.77x 2.27x
EV / Revenue 2.2x 0.28x 1.13x 1.73x 2.65x 1.84x
EV / EBITDA -2.81x -1.69x -15.5x -8.65x -9.7x -4x
EV / EBIT -2.74x -1.67x -15.4x -8.3x -9.3x -3.91x
EV / FCF -2.48x 16.2x -60.9x -55.8x -22.1x -9.96x
FCF Yield -40.3% 6.16% -1.64% -1.79% -4.52% -10%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.001372 -0.000315 -0.000197 -0.000243 -0.00019 -0.000239
Distribution rate - - - - - -
Net sales 1 6.774 19.41 24.29 10.95 7.579 6.101
EBITDA 1 -5.302 -3.236 -1.779 -2.192 -2.075 -2.809
EBIT 1 -5.428 -3.286 -1.788 -2.285 -2.163 -2.873
Net income 1 -13.78 -3.165 -1.998 -2.456 -1.923 -2.554
Net Debt 1 -5.198 -4.549 -2.797 -1.253 -0.895 -2.599
Reference price 2 0.002000 0.000999 0.002999 0.002000 0.002000 0.001000
Nbr of stocks (in thousands) 10,038,683 10,038,683 10,106,683 10,106,683 10,506,683 13,839,803
Announcement Date 10/13/20 10/12/21 10/10/22 10/11/23 10/8/24 10/8/25
1SGD in Million2SGD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 22.14M
267.95x25.52x78.45x-.--% 295B
1837.11x35.82x116.15x-.--% 220B
52.59x14.04x37x-.--% 119B
-69.47x10.62x169.33x-.--% 18.33B
17.22x4.58x9.16x1.69% 17.97B
17.37x3.87x9.5x-.--% 13.73B
-55.15x8.14x41.37x-.--% 10.91B
99.32x5.74x76.63x0.13% 8.57B
-32.98x5.91x128.16x-.--% 4.86B
Average 237.10x 12.69x 73.97x 0.2% 70.85B
Weighted average by Cap. 690.59x 24.82x 82.23x 0.04%

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. 532 Stock
  4. Valuation DISA Limited