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 1,580 - -
Change - 134.46% 103.18% 6.1% 55.16% - -
Enterprise Value (EV) 201.4 472.3 959.6 1,018 1,580 1,580 1,580
Change - 134.46% 103.18% 6.1% 55.16% 0% 0%
P/E 19.5x 12.6x 18.4x 7.31x 15.3x 9.88x 8.47x
PBR - 1.08x - 0.95x 2.74x 1.88x 1.54x
PEG - 0x 0.8x 0x -0.7x 0.2x 0.5x
Capitalization / Revenue - 0.35x - 0.73x 1.18x 0.65x 0.61x
EV / Revenue - 0x - 0x 0.97x 0.65x 0.61x
EV / EBITDA - 0x - 0x 7.84x 3.45x 3.26x
EV / EBIT - 0x - 0x 10.7x 4.54x 4.19x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - 0.005 - -
Rate of return - - - - 0.29% - -
EPS 2 0.013 0.0452 0.0557 0.1533 0.1197 0.173 0.202
Distribution rate - - - - 4.35% - -
Net sales 1 - 1,348 - 1,400 1,428 2,414 2,609
EBITDA 1 - 102.1 - 171.1 239.3 457.9 485.2
EBIT 1 - 59.9 - 116.9 164.3 348.3 377
Net income 1 10.18 38.44 51.97 86.54 127.8 168.3 188.7
Net Debt - - - - - - -
Reference price 2 0.252 0.570 1.025 1.120 1.710 1.710 1.710
Nbr of stocks (in thousands) 797,779 828,575 936,204 909,080 923,850 - -
Announcement Date 8/30/22 8/29/23 8/28/24 8/27/25 8/28/26 - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.87x - - - 388M
32.98x6.13x18.76x0.68% 207B
13.31x0.3x6.7x3.77% 110B
27.54x9.91x20.11x0.46% 87.91B
37.15x6x19.56x0.95% 87.14B
68x7.19x33.57x0.21% 76.97B
19.71x1.16x13.27x0.67% 66.72B
19.31x3.28x12.48x1.38% 61.37B
41.25x5.79x21.8x0.01% 59.8B
62.36x28.58x64.82x0.41% 42.59B
Average 33.65x 7.59x 23.45x 0.95% 79.98B
Weighted average by Cap. 33.52x 6.37x 20.50x 1.05%

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
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!