Company Valuation: FITTERS Diversified

Data adjusted to current consolidation scope
Fiscal Period: August 2020 2022 2023 2024 2025
Market Cap 1 120.4 39.52 81.95 93.65 58.53
Change - - 107.36% 14.29% -37.5%
Enterprise Value (EV) 1 188 57.21 -2.594 -29.54 44.72
Change - - -104.53% -1,038.77% 251.4%
P/E -9.19x -3.46x -0.31x -5.71x 9.08x
PBR 0.34x 0.11x 0.07x 0.24x 0.14x
PEG - - -0x 0.1x -0x
Capitalization / Revenue 0.56x 0.11x 0.2x 0.33x 0.14x
EV / Revenue 0.87x 0.16x -0.01x -0.1x 0.11x
EV / EBITDA 139x -3.52x 0.05x 2.8x 3.41x
EV / EBIT -21.3x -2.17x 0.04x 1.82x 6.02x
EV / FCF 5.73x - -0.05x 0.41x -
FCF Yield 17.4% - -2,175% 244% -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.0283 -0.0188 -0.1116 -0.007 0.002753
Distribution rate - - - - -
Net sales 1 215.7 362.7 414.9 285.9 418.6
EBITDA 1 1.351 -16.25 -55.58 -10.56 13.1
EBIT 1 -8.835 -26.42 -64.23 -16.25 7.422
Net income 1 -13.08 -8.776 -67.83 -16.5 9.634
Net Debt 1 67.68 17.69 -84.54 -123.2 -13.81
Reference price 2 0.2600 0.0650 0.0350 0.0400 0.0250
Nbr of stocks (in thousands) 462,938 607,983 2,341,292 2,341,292 2,341,292
Announcement Date 4/28/21 7/29/22 7/31/23 7/31/24 12/31/25
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 11.49M
21.64x2.92x14.4x3.79% 257B
19.25x2.47x14.75x3.32% 78.97B
16.89x1.76x10.01x3.7% 45.34B
14.28x0.51x9.2x2.71% 37.22B
19.85x3.04x12.34x3.53% 32.91B
35.11x3.04x17.71x1.06% 30.94B
25.25x5.29x16.86x3.32% 28.79B
-8.41x1.84x9.19x6.72% 28.29B
17.88x1.71x12.11x4.77% 27.22B
Average 17.97x 2.51x 12.95x 3.66% 56.65B
Weighted average by Cap. 19.57x 2.63x 13.57x 3.65%

Y-o-Y evolution of P/E

Valuation ratios - P/E - FITTERS Diversified

Historical PBR trend

Valuation ratios - PBR - FITTERS Diversified

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - FITTERS Diversified

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - FITTERS Diversified

  1. Stock Market
  2. Stocks
  3. 9318 Stock
  4. Valuation FITTERS Diversified