Company Valuation: Econframe

Data adjusted to current consolidation scope
Fiscal Period: August 2021 2022 2023 2024 2025
Market Cap 1 149.5 167.4 289.3 246.1 149.2
Change - 11.96% 72.85% -14.94% -39.39%
Enterprise Value (EV) 1 125.6 142.5 258.3 218 161.5
Change - 13.51% 81.2% -15.61% -25.93%
P/E Ratio 28.3x 14.9x 21.6x 21.6x 52.7x
PBR 2.77x 2.63x 3.39x 2.15x 1.28x
PEG -1.4x 0x 1.7x -1.1x -0.7x
Capitalization / Revenue 3.65x 2.82x 3.81x 2.38x 1.35x
EV / Revenue 3.06x 2.4x 3.4x 2.11x 1.46x
EV / EBITDA 17.2x 9.5x 14.6x 10.5x 8.29x
EV / EBIT 18.1x 9.74x 15x 13.9x 10.8x
EV / FCF 254x 207x -70.8x 76.9x -31.2x
FCF Yield 0.39% 0.48% -1.41% 1.3% -3.2%
Dividend per Share 2 - 0.005 - 0.02 -
Rate of return - 0.97% - 2.96% -
EPS 2 0.0162 0.0346 0.0391 0.0313 0.007399
Distribution rate - 14.5% - 63.9% -
Net sales 1 40.99 59.39 75.91 103.5 110.9
EBITDA 1 7.319 15.01 17.68 20.69 19.47
EBIT 1 6.939 14.64 17.18 15.69 14.94
Net income 1 5.11 11.24 13.06 10.96 2.775
Net Debt 1 -23.92 -24.83 -31 -28.11 12.29
Reference price 2 0.4600 0.5150 0.8450 0.6750 0.3900
Nbr of stocks (in thousands) 325,000 325,000 342,366 364,568 382,468
Announcement Date 12/24/21 12/19/22 12/29/23 12/24/24 12/24/25
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 23.23M
13.79x1.03x7.5x4.13% 891M
14.5x2.08x8.8x3.45% 248M
Average 14.15x 1.56x 8.15x 3.79% 387.47M
Weighted average by Cap. 13.95x 1.26x 7.79x 3.98%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!