Company Valuation: Embracing Future Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 79.21 50.44 11.84 9.207 49.03 90.14
Change - -36.33% -76.52% -22.25% 432.56% 83.84%
Enterprise Value (EV) 1 73.82 50.73 9.825 11.05 50.49 91.99
Change - -31.29% -80.63% 12.44% 357.03% 82.22%
P/E -16.6x -8.41x -0.72x -3.33x -8.18x -22.5x
PBR 9.58x 21.6x -7.02x -4.63x 28.3x 59.1x
PEG - -0.3x -0x 0x 0.5x 0.6x
Capitalization / Revenue 8.54x 21.7x 4.67x 6.76x 57.1x 17.1x
EV / Revenue 7.96x 21.8x 3.87x 8.12x 58.8x 17.5x
EV / EBITDA -23.3x -10.3x -1.96x -4.58x -16x -24.6x
EV / EBIT -19.1x -8.72x -1.67x -4.48x -15.9x -23.5x
EV / FCF -104x -17.7x 4.68x -2.28x -59.9x -56.3x
FCF Yield -0.96% -5.64% 21.4% -43.8% -1.67% -1.78%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0181 -0.0226 -0.0333 -0.0042 -0.003546 -0.002314
Distribution rate - - - - - -
Net sales 1 9.278 2.329 2.536 1.361 0.858 5.261
EBITDA 1 -3.164 -4.937 -5.024 -2.413 -3.164 -3.733
EBIT 1 -3.86 -5.819 -5.889 -2.468 -3.168 -3.914
Net income 1 -4.651 -5.984 -9.374 -2.488 -3.434 -3.962
Net Debt 1 -5.394 0.2895 -2.016 1.84 1.455 1.856
Reference price 2 0.3000 0.1900 0.0240 0.0140 0.0290 0.0520
Nbr of stocks (in thousands) 264,047 265,452 493,368 657,627 1,690,759 1,733,442
Announcement Date 4/14/21 4/12/22 4/12/23 4/11/24 4/13/25 4/13/26
1SGD in Million2SGD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 35.14M
36.06x6.09x23.28x0.26% 260B
37.21x7.05x22.09x0.62% 165B
51.2x12.41x26.62x-.--% 154B
16.67x3.37x10.92x-.--% 61.49B
36.38x7.29x23.05x-.--% 52.9B
20.86x2.49x12.59x2.42% 52.84B
48.66x12.03x26.52x-.--% 51.46B
35.36x7x23.77x0.57% 51.16B
83.48x7.91x24.03x-.--% 46.85B
Average 40.65x 7.29x 21.43x 0.43% 89.57B
Weighted average by Cap. 39.83x 7.51x 22.39x 0.37%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Embracing Future Holdings Limited

Historical PBR trend

Valuation ratios - PBR - Embracing Future Holdings Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Embracing Future Holdings Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Embracing Future Holdings Limited

  1. Stock Market
  2. Stocks
  3. 8YY Stock
  4. Valuation Embracing Future Holdings Limited