Company Valuation: Evd

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2024 2025
Market Cap 1 21.76 35.36 81.33 35.61 22.46
Change - 62.5% 130.04% - -36.94%
Enterprise Value (EV) 1 17.8 30.41 69.44 41.96 18.47
Change - 70.84% 128.39% - -55.99%
P/E -8.41x 1,301x 52.6x -0.86x -2.25x
PBR 1.74x 2.81x 1.23x 3.01x -29.4x
PEG - -13x 0x - 0x
Capitalization / Revenue 1.93x 3.05x 0.85x 0.85x 0.5x
EV / Revenue 1.58x 2.62x 0.72x 1x 0.41x
EV / EBITDA -5.8x 70.1x 4.36x -1.2x -1.9x
EV / EBIT -4.99x 933x 6.27x -1.17x -1.87x
EV / FCF -4.71x 35.8x - - -
FCF Yield -21.2% 2.8% - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.0951 0.000999 0.0038 -0.0931 -0.0222
Distribution rate - - - - -
Net sales 1 11.26 11.6 96 42.09 44.68
EBITDA 1 -3.067 0.434 15.91 -35.05 -9.727
EBIT 1 -3.569 0.0326 11.07 -35.93 -9.9
Net income 1 -2.587 0.0378 7.454 -38.7 -9.869
Net Debt 1 -3.959 -4.95 -11.89 6.349 -3.991
Reference price 2 0.8000 1.3000 0.2000 0.0800 0.0500
Nbr of stocks (in thousands) 27,196 27,196 406,651 445,162 449,162
Announcement Date 10/28/20 10/29/21 4/28/23 10/30/24 4/30/26
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
24.89x9.19x15.04x0.81% 3,641B
114.24x49.7x80.67x-.--% 419B
412.31x17.53x69.3x-.--% 82.87B
58.24x12.31x25.95x-.--% 77.08B
95.28x8.16x20.67x-.--% 72.53B
34.91x1.69x13.56x-.--% 63.39B
192.31x6.14x23.7x-.--% 48.17B
114.96x4.54x22.07x-.--% 39.6B
27.8x5.74x27.57x-.--% 36.69B
Average 119.44x 12.78x 33.17x 0.09% 497.78B
Weighted average by Cap. 44.89x 12.96x 22.70x 0.66%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!