Company Valuation: Ecobuilt Holdings

Data adjusted to current consolidation scope
Fiscal Period: February 2021 2022 2023 2024 2026
Market Cap 1 70.71 49.72 34.42 33.66 23.14
Change - -29.68% -30.77% -2.22% -
Enterprise Value (EV) 1 73.63 56.21 42.01 39.35 24.06
Change - -23.66% -25.27% -6.34% -
P/E 10.4x -3.96x -1.14x -0.95x -4.56x
PBR 0.58x 0.46x 0.46x 0.89x 0.63x
PEG - 0x -0x -0.14x -
Capitalization / Revenue 0.33x 0.3x 0.21x 0.21x 0.27x
EV / Revenue 0.35x 0.34x 0.26x 0.25x 0.28x
EV / EBITDA 5.55x -14.7x -1.52x -1.13x 3.5x
EV / EBIT 8.14x -6.26x -1.27x -0.99x 4.89x
EV / FCF -4.51x -881x 8.38x - -
FCF Yield -22.2% -0.11% 11.9% - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 0.0198 -0.0329 -0.0793 -0.0846 -0.0121
Distribution rate - - - - -
Net sales 1 213.3 167 164.1 158 84.73
EBITDA 1 13.26 -3.818 -27.61 -34.95 6.874
EBIT 1 9.044 -8.98 -33.13 -39.59 4.916
Net income 1 6.622 -12.11 -30.47 -35.58 -5.079
Net Debt 1 2.921 6.49 7.587 5.688 0.9164
Reference price 2 0.2050 0.1300 0.0900 0.0800 0.0550
Nbr of stocks (in thousands) 344,919 382,472 382,472 420,719 420,719
Announcement Date 9/30/21 9/30/22 9/29/23 1/6/25 6/30/26
1MYR in Million2MYR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 2.57M
59.86x2.73x26.04x0.06% 103B
13.3x1.12x6.14x4.4% 77.54B
36.61x4.62x25.07x0.18% 62.33B
27.2x2.08x20.43x1.11% 58.45B
57.22x4.54x28.74x1.57% 46.34B
30.8x0.76x12.56x2.01% 38.59B
25.53x1.75x16.13x0.18% 36.89B
25.57x0.52x8.28x2.31% 35.13B
4.48x0.3x5.98x6.28% 26.96B
Average 31.17x 2.05x 16.60x 2.01% 48.53B
Weighted average by Cap. 34.77x 2.28x 18.09x 1.71%

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. 0059 Stock
  4. Valuation Ecobuilt Holdings