Company Valuation: Focus Dynamics Group

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2022 2023 2025
Market Cap 1 1,390 254.9 95.58 127.4
Change - - -62.5% -
Enterprise Value (EV) 1 1,255 189.5 94.53 149.7
Change - - -50.12% -
P/E 113x -3.21x -7.56x -24x
PBR 20.3x 2.25x 1.07x 1.62x
PEG - - 0.1x -
Capitalization / Revenue 21x 7.77x 1.22x 1.63x
EV / Revenue 18.9x 5.78x 1.2x 1.92x
EV / EBITDA 49.3x 92.2x -55.3x 21.6x
EV / EBIT 60.9x -81.5x -11.4x 260x
EV / FCF 37x - - -
FCF Yield 2.7% - - -
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 0.001999 -0.0125 -0.001984 -0.000835
Distribution rate - - - -
Net sales 1 66.26 32.81 78.53 78.14
EBITDA 1 25.42 2.055 -1.708 6.931
EBIT 1 20.6 -2.325 -8.318 0.576
Net income 1 16.61 -78.92 -12.65 -5.321
Net Debt 1 -135.5 -65.39 -1.057 22.24
Reference price 2 0.2267 0.0400 0.0150 0.0200
Nbr of stocks (in thousands) 6,132,798 6,372,206 6,372,206 6,372,206
Announcement Date 5/31/21 10/31/22 1/31/24 7/31/25
1MYR in Million2MYR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 15.6M
45.92x3.66x24x2.39% 120B
23.96x1.21x11.91x2.33% 53.92B
18.08x1.85x11.16x3.18% 23.22B
11.73x1.66x7.45x0.88% 10.97B
31.3x1.2x11.13x0.82% 9.79B
32.63x0.48x8.99x2.88% 9.58B
12.67x1.1x6.35x6.86% 8.45B
39.21x2.68x15.04x0.37% 7.93B
118.06x4.86x38.1x-.--% 7.59B
Average 37.06x 2.08x 14.90x 2.19% 25.14B
Weighted average by Cap. 36.92x 2.58x 17.97x 2.36%

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. 0116 Stock
  4. Valuation Focus Dynamics Group