Company Valuation: EG Industries

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 201.4 472.3 959.6 1,018 1,619 - -
Change - 134.46% 103.18% 6.1% 59.04% - -
Enterprise Value (EV) 201.4 472.3 959.6 1,018 1,619 1,619 1,619
Change - 134.46% 103.18% 6.1% 59.04% 0% 0%
P/E 19.5x 12.6x 18.4x 7.31x 15.5x 9.22x 8.2x
PBR - 1.08x - 0.95x 2.31x 1.87x 1.55x
PEG - 0x 0.8x 0x -0.6x 0.1x 0.7x
Capitalization / Revenue - 0.35x - 0.73x 0.99x 0.59x 0.55x
EV / Revenue - 0x - 0x 0.99x 0.59x 0.55x
EV / EBITDA - 0x - 0x 8.04x 5.71x 5.25x
EV / EBIT - 0x - 0x 11x 7x 6.44x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - 0.005 0.005 0.005
Rate of return - - - - 0.28% 0.28% 0.28%
EPS 2 0.013 0.0452 0.0557 0.1533 0.115 0.193 0.217
Distribution rate - - - - 4.35% 2.59% 2.3%
Net sales 1 - 1,348 - 1,400 1,632 2,726 2,960
EBITDA 1 - 102.1 - 171.1 201.5 283.8 308.4
EBIT 1 - 59.9 - 116.9 147.8 231.3 251.6
Net income 1 10.18 38.44 51.97 86.54 108 180.9 203.1
Net Debt - - - - - - -
Reference price 2 0.252 0.570 1.025 1.120 1.780 1.780 1.780
Nbr of stocks (in thousands) 797,779 828,575 936,204 909,080 909,700 - -
Announcement Date 8/30/22 8/29/23 8/28/24 8/27/25 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.48x - - - 396M
31.65x5.86x17.57x0.66% 197B
13.13x0.28x6.42x3.87% 99.16B
23.46x9.18x19.54x0.52% 76.51B
20.47x1.18x13.21x0.55% 66.18B
34.6x5.45x17.72x1.08% 73.24B
18.82x3.2x12.15x1.41% 59.81B
43.58x4.48x21.75x0.28% 45.37B
61.37x7.36x31.26x0.01% 48.73B
30.11x1.97x21.3x-.--% 40.48B
Average 29.27x 4.33x 17.88x 0.93% 70.65B
Weighted average by Cap. 29.06x 4.52x 16.79x 1.09%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 8907 Stock
  4. Valuation EG Industries