Company Valuation: EcoFirst Consolidated

Data adjusted to current consolidation scope
Fiscal Period: May 2020 2021 2022 2023 2024 2025
Market Cap 1 247.2 330.3 500.5 404.4 467.1 401.3
Change - 33.6% 51.52% -19.19% 15.49% -14.07%
Enterprise Value (EV) 1 384.9 512.7 683.2 591.5 766.7 584.3
Change - 33.2% 33.25% -13.41% 29.61% -23.79%
P/E 14.4x 23.6x -49.4x 27.5x 37x 16.4x
PBR 0.71x 0.87x 1.04x 0.79x 0.9x 0.76x
PEG - -1x 0x -0x -3.1x 0.2x
Capitalization / Revenue 1.65x 7.8x 20.8x 12.9x 2.87x 0.88x
EV / Revenue 2.57x 12.1x 28.4x 18.8x 4.71x 1.29x
EV / EBITDA 11.5x 22.2x -164x 17x -79.1x 13.7x
EV / EBIT 11.6x 22.4x -149x 17.3x -76.7x 13.9x
EV / FCF -25.7x 113x -3.56x 10.4x -15.4x 4.9x
FCF Yield -3.9% 0.89% -28.1% 9.59% -6.49% 20.4%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0215 0.0165 -0.008696 0.0122 0.0107 0.0211
Distribution rate - - - - - -
Net sales 1 150 42.37 24.04 31.46 162.7 453.9
EBITDA 1 33.52 23.14 -4.168 34.74 -9.693 42.72
EBIT 1 33.28 22.89 -4.599 34.1 -9.99 41.97
Net income 1 17.09 13.57 -9.844 14.37 12.83 24.89
Net Debt 1 137.7 182.4 182.7 187.1 299.6 182.9
Reference price 2 0.3100 0.3900 0.4300 0.3350 0.3950 0.3450
Nbr of stocks (in thousands) 797,478 846,887 1,163,867 1,207,167 1,182,431 1,163,276
Announcement Date 9/28/20 9/28/21 9/30/22 9/27/23 9/30/24 9/30/25
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 96.97M
20.74x4.25x17.43x1.21% 30.7B
5.79x0.65x1.34x8.62% 27.91B
14.03x3.08x14.76x2.5% 25.15B
15.15x6.83x18.33x1.41% 21.43B
38.65x17.78x70.2x0.98% 17.65B
7.61x1.68x5.44x2.92% 17.08B
9.63x28.23x - 2.29% 16.38B
27.44x11.2x27.18x3.66% 15.51B
Average 17.38x 9.21x 22.10x 2.95% 19.1B
Weighted average by Cap. 16.71x 7.86x 19.88x 3.1%

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. 3557 Stock
  4. Valuation EcoFirst Consolidated