Company Valuation: Ecoscience International

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025
Market Cap 1 170 138.4 93.5 78.54
Change - -18.6% -32.43% -16%
Enterprise Value (EV) 1 211.7 186.6 151.5 142.4
Change - -11.87% -18.82% -5.97%
P/E -15.7x -13x -3.45x 56.8x
PBR 2.33x 1.81x 1.94x 1.58x
PEG 0x 1.2x -0x -1x
Capitalization / Revenue 1.8x 0.89x 0.65x 0.59x
EV / Revenue 2.24x 1.2x 1.05x 1.07x
EV / EBITDA -26.2x -33.1x -6.34x 28.7x
EV / EBIT -22.8x -26.9x -6.03x 38.9x
EV / FCF -7.77x -10.9x 81.4x -18.9x
FCF Yield -12.9% -9.17% 1.23% -5.28%
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -0.0318 -0.0284 -0.0725 0.0037
Distribution rate - - - -
Net sales 1 94.39 155.6 144.3 133.4
EBITDA 1 -8.09 -5.635 -23.89 4.955
EBIT 1 -9.272 -6.945 -25.11 3.666
Net income 1 -9.39 -9.818 -27.11 1.398
Net Debt 1 41.72 48.21 57.98 63.9
Reference price 2 0.5000 0.3700 0.2500 0.2100
Nbr of stocks (in thousands) 340,000 374,000 374,000 374,000
Announcement Date 4/27/23 4/29/24 4/30/25 4/24/26
1MYR in Million2MYR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 10.04M
7x0.14x2.49x2.9% 7.08B
11.55x0.53x5.35x1.97% 6.08B
14.2x0.51x6.91x4.86% 4.78B
19.09x2.09x10.33x1.88% 4.09B
13.5x0.54x5.81x2.87% 1.67B
14.07x0.17x6.06x1.79% 634M
Average 13.24x 0.66x 6.16x 2.71% 3.48B
Weighted average by Cap. 12.21x 0.66x 5.71x 2.85%

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. 0255 Stock
  4. Valuation Ecoscience International