Company Valuation: Eupe Corporation

Data adjusted to current consolidation scope
Fiscal Period: February 2021 2022 2023 2024 2025 2026
Market Cap 1 105.6 104.3 112 123.9 139.8 131.9
Change - -1.21% 7.36% 10.63% 12.87% -5.66%
Enterprise Value (EV) 1 107.7 61.77 215.6 234.1 284.2 223.5
Change - -42.62% 248.93% 8.61% 21.39% -21.37%
P/E 2.5x 4.45x 4.29x 3.17x 3.16x 5.26x
PBR 0.27x 0.25x 0.26x 0.26x 0.26x 0.24x
PEG - -0.1x 0.4x 0.1x 0.36x -0.1x
Capitalization / Revenue 0.35x 0.47x 0.55x 0.36x 0.33x 0.39x
EV / Revenue 0.35x 0.28x 1.07x 0.69x 0.68x 0.66x
EV / EBITDA 1.24x 1.37x 5.09x 3.68x 3.86x 4.45x
EV / EBIT 1.28x 1.46x 5.44x 3.82x 3.98x 4.66x
EV / FCF 0.56x -5.44x -1.31x 21.4x 3.05x 2.68x
FCF Yield 179% -18.4% -76.1% 4.66% 32.8% 37.3%
Dividend per Share 2 - 0.015 0.018 0.015 0.022 0.022
Rate of return - 1.84% 2.06% 1.71% 2.32% 2.44%
EPS 2 0.3296 0.1832 0.2041 0.2757 0.3002 0.171
Distribution rate - 8.19% 8.82% 5.44% 7.33% 12.9%
Net sales 1 304 223.2 202 340.2 418.3 338
EBITDA 1 87.13 45.16 42.32 63.66 73.57 50.21
EBIT 1 84.11 42.29 39.62 61.24 71.39 47.99
Net income 1 42.19 23.45 26.12 35.4 43.88 25.12
Net Debt 1 2.066 -42.54 103.6 110.2 144.3 91.53
Reference price 2 0.8250 0.8150 0.8750 0.8750 0.9500 0.9000
Nbr of stocks (in thousands) 128,000 128,000 128,000 141,600 147,200 146,590
Announcement Date 7/30/21 6/30/22 6/30/23 6/28/24 6/30/25 6/30/26
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 24.97M
21.47x0.87x10.54x-.--% 37.2B
18.7x0.85x7.03x2.45% 19.25B
12.67x0.49x8.02x-.--% 14.06B
16.96x3.48x11.22x5.87% 11.11B
20.45x8.49x16.8x4.69% 10.09B
51.46x1.97x7.76x-.--% 6.13B
34.07x1.23x12.01x0.93% 5.64B
33.78x1.06x8.13x0.34% 4.59B
29.85x11.77x - 1.94% 4.12B
Average 26.60x 3.36x 10.19x 1.8% 11.22B
Weighted average by Cap. 22.43x 2.25x 10.06x 1.56%

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. 6815 Stock
  4. Valuation Eupe Corporation