Company Valuation: Fima Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 292.1 435.7 474.8 464.8 414.9 402.8
Change - 49.17% 8.96% -2.09% -10.73% -2.93%
Enterprise Value (EV) 1 132.7 219.3 336.6 349.8 303.3 418.8
Change - 65.31% 53.5% 3.9% -13.29% 38.1%
P/E 24.9x 16.1x 7.85x 12.9x 21x 12.7x
PBR 0.53x 0.79x 0.82x 0.8x 0.73x 0.72x
PEG - 0x 0x -0.3x -0.5x 0.2x
Capitalization / Revenue 1.2x 2.05x 1.58x 1.57x 2.01x 1.7x
EV / Revenue 0.55x 1.03x 1.12x 1.18x 1.47x 1.77x
EV / EBITDA 3.56x 5.81x 3.4x 6.43x 8.9x 7.01x
EV / EBIT 5.31x 7.39x 3.77x 7.74x 12.5x 8.85x
EV / FCF 66.3x 2.66x 4.63x 18.9x 9.89x -4.81x
FCF Yield 1.51% 37.6% 21.6% 5.3% 10.1% -20.8%
Dividend per Share 2 0.125 0.125 0.125 0.125 0.125 0.125
Rate of return 10.2% 6.83% 6.25% 6.38% 7.14% 7.35%
EPS 2 0.049 0.1137 0.2548 0.1521 0.0835 0.134
Distribution rate 255% 110% 49.1% 82.2% 150% 93.3%
Net sales 1 243.1 212.6 300.6 295.9 206.7 236.8
EBITDA 1 37.29 37.77 98.94 54.36 34.06 59.73
EBIT 1 24.96 29.66 89.17 45.17 24.3 47.32
Net income 1 11.74 27.13 60.56 36.1 19.8 31.77
Net Debt 1 -159.4 -216.4 -138.1 -115.1 -111.7 16.04
Reference price 2 1.220 1.830 2.000 1.960 1.750 1.700
Nbr of stocks (in thousands) 239,418 238,093 237,380 237,157 237,114 236,931
Announcement Date 8/28/20 8/27/21 7/28/22 7/31/23 7/31/24 7/31/25
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 98.35M
31.95x0.96x10.44x0.87% 12.8B
8.62x1.15x9.34x4.95% 5.12B
29.51x1.91x14.46x1.34% 3.39B
12.34x1.35x6.38x2.03% 2.66B
14.05x0.74x8.8x - 1.68B
Average 19.30x 1.22x 9.88x 2.3% 4.29B
Weighted average by Cap. 23.77x 1.15x 10.22x 1.93%

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. 3107 Stock
  4. Valuation Fima Corporation