Company Valuation: Eindec Corporation Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 9.262 6.785 4.093 5.385 3.554 3.662
Change - -26.74% -39.68% 31.58% -34% 3.03%
Enterprise Value (EV) 1 10.54 9.589 7.964 6.557 5.188 5.645
Change - -9.03% -16.95% -17.66% -20.88% 8.8%
P/E -15.3x -7.12x 2.53x 25.2x -23.5x -3.51x
PBR 1.32x 1.14x 0.58x 0.77x 0.5x 0.57x
PEG - -0.1x -0x -0.3x 0x -0x
Capitalization / Revenue 0.45x 0.4x 0.16x 0.34x 0.26x 0.37x
EV / Revenue 0.52x 0.57x 0.31x 0.41x 0.38x 0.58x
EV / EBITDA 54.6x -82.7x 2.52x 8.48x 15.3x -28.9x
EV / EBIT -113x -25.9x 3.62x 656x -49.9x -8.54x
EV / FCF 4.05x -5.5x -64.4x 2.13x -19x 94.5x
FCF Yield 24.7% -18.2% -1.55% 47% -5.26% 1.06%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.005636 -0.008848 0.015 0.001987 -0.001402 -0.009692
Distribution rate - - - - - -
Net sales 1 20.4 16.84 25.88 15.9 13.73 9.802
EBITDA 1 0.193 -0.116 3.155 0.773 0.34 -0.195
EBIT 1 -0.093 -0.37 2.202 0.01 -0.104 -0.661
Net income 1 -0.607 -0.953 1.616 0.214 -0.151 -0.99
Net Debt 1 1.279 2.804 3.871 1.172 1.634 1.983
Reference price 2 0.0860 0.0630 0.0380 0.0500 0.0330 0.0340
Nbr of stocks (in thousands) 107,700 107,700 107,700 107,700 107,700 107,700
Announcement Date 4/7/21 4/7/22 4/10/23 4/8/24 4/8/25 4/12/26
1SGD in Million2SGD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.5M
31.58x4.54x22.11x0.87% 104B
30x3.73x20.26x1.15% 85.59B
30.34x2.74x13.17x1.52% 52.46B
23.63x1.29x9.36x1.52% 40.37B
22.07x3.52x15.79x0.96% 18.94B
28.92x1.78x16.59x3.3% 14.14B
17.18x2.33x11.28x2.25% 8.82B
24.06x2.1x12.53x1.27% 7.82B
40.98x3.92x22.69x - 7.68B
Average 27.64x 2.88x 15.98x 1.61% 33.97B
Weighted average by Cap. 29.07x 3.37x 17.68x 1.28%

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. 42Z Stock
  4. Valuation Eindec Corporation Limited