Company Valuation: Evergreen Fibreboard

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 393.3 329.4 257.6 232.3 126.7 109.8 -
Change - -16.24% -21.79% -9.84% -45.45% -13.33% -
Enterprise Value (EV) 393.3 329.4 257.6 232.3 126.7 109.8 109.8
Change - -16.24% -21.79% -9.84% -45.45% -13.33% 0%
P/E 11x -13.6x -7.23x 125x -4.5x - -
PBR 0.38x 0.33x 0.26x 0.24x 0.14x - -
PEG - 0x -0.2x -1x 0x - -
Capitalization / Revenue 0.42x 0.3x 0.28x 0.24x 0.14x 0.12x 0.12x
EV / Revenue 0x 0x 0x 0x 0x 0.12x 0.12x
EV / EBITDA 0x 0x 0x 0x 0x 1.74x 1.58x
EV / EBIT 0x 0x -0x 0x -0x 42.2x 10.2x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 0.0422 -0.0286 -0.0422 0.0022 -0.0333 - -
Distribution rate - - - - - - -
Net sales 1 934.8 1,095 909.8 963 910.2 911.4 935
EBITDA 1 122 110.7 46.85 81.34 54.22 63.2 69.7
EBIT 1 50.77 37.88 -14.68 21.32 -11.96 2.6 10.8
Net income 1 35.66 -24.14 -35.62 1.884 -28.11 -10.9 -9.6
Net Debt - - - - - - -
Reference price 2 0.4650 0.3900 0.3050 0.2750 0.1500 0.1300 0.1300
Nbr of stocks (in thousands) 845,802 844,667 844,667 844,667 844,667 844,667 -
Announcement Date 2/25/22 2/27/23 2/28/24 2/25/25 2/24/26 - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 27.27M
64.19x2.08x18.91x1.65% 4.98B
13.95x1.43x8.6x1.96% 2.73B
39.48x2.83x21x0.2% 1.75B
13.94x - - - 1.59B
16.77x1.19x7.04x4.95% 1.09B
11.5x1.14x5.05x2.68% 906M
21.9x2.25x10.48x3.8% 669M
Average 25.96x 1.82x 11.85x 2.54% 1.72B
Weighted average by Cap. 35.90x 1.90x 14.33x 2%

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. 5101 Stock
  4. Valuation Evergreen Fibreboard