Company Valuation: FCW Holdings

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 140 260 260 260 255 412.5
Change - 85.71% 0% 0% -1.92% 61.76%
Enterprise Value (EV) 1 56.37 176.7 224 224.8 219.9 456.9
Change - 213.43% 26.77% 0.35% -2.19% 107.81%
P/E 7.27x 15.8x 10.8x 9.49x 10.5x 22x
PBR 0.84x 1.43x 1.26x 1.15x 1x 1.54x
PEG - -1.1x 0.2x 0.7x -0.9x -1x
Capitalization / Revenue 6.62x 9.96x 9.01x 9.02x 8.95x 15.7x
EV / Revenue 2.67x 6.77x 7.76x 7.8x 7.72x 17.4x
EV / EBITDA -27.7x 342x 198x 312x 897x 1,255x
EV / EBIT -24.9x 563x -918x -252x -150x -313x
EV / FCF 48.7x -19.5x -247x - -78x -3.81x
FCF Yield 2.05% -5.12% -0.41% - -1.28% -26.3%
Dividend per Share 2 - - - - - 0.02
Rate of return - - - - - 1.21%
EPS 2 0.077 0.0657 0.0964 0.1095 0.0972 0.075
Distribution rate - - - - - 26.7%
Net sales 1 21.15 26.09 28.86 28.83 28.49 26.22
EBITDA 1 -2.032 0.517 1.132 0.7213 0.245 0.364
EBIT 1 -2.265 0.314 -0.244 -0.8907 -1.461 -1.461
Net income 1 19.25 16.43 24.1 27.39 24.29 18.75
Net Debt 1 -83.62 -83.3 -36 -35.2 -35.13 44.4
Reference price 2 0.560 1.040 1.040 1.040 1.020 1.650
Nbr of stocks (in thousands) 249,994 249,994 249,994 249,994 249,994 249,994
Announcement Date 10/30/20 10/29/21 10/28/22 7/28/23 7/31/24 7/31/25
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 98.22M
22.32x4.33x15.86x2.82% 353B
17.99x2.72x12.06x3.47% 134B
26.49x3.82x16.06x2.26% 75.27B
43.66x7x30.38x2.16% 51.17B
19.96x2.81x11.66x4.46% 36.52B
78.27x2.38x14.46x1.7% 29.97B
18.55x1.35x8.07x1.27% 19.99B
15.92x1.52x8.58x3.37% 19.11B
21.76x1.57x10.01x2.38% 18.29B
Average 29.44x 3.06x 14.13x 2.65% 73.76B
Weighted average by Cap. 25.31x 3.79x 15.39x 2.83%

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. 2755 Stock
  4. Valuation FCW Holdings