Company Valuation: Focus Lumber

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 86.02 122.6 137 112.5 79.73 52.42
Change - 42.53% 11.72% -17.87% -29.13% -34.25%
Enterprise Value (EV) 1 -3.226 43.72 12.26 21.36 7.142 -1.093
Change - 1,455.41% -71.95% 74.13% -66.56% -115.31%
P/E -9.65x 7.96x 4.73x -14.3x -4.37x -3.5x
PBR 0.54x 0.72x 0.72x 0.65x 0.53x 0.4x
PEG - -0x 0.1x 0x -0x 0.2x
Capitalization / Revenue 0.98x 0.92x 1.02x 1.87x 0.89x 0.54x
EV / Revenue -0.04x 0.33x 0.09x 0.35x 0.08x -0.01x
EV / EBITDA 0.44x 2.2x 0.36x -1.97x -0.41x 0.09x
EV / EBIT 0.26x 2.67x 0.4x -1.52x -0.34x 0.07x
EV / FCF -0.68x -3.34x 0.28x -0.84x -0.99x 0.25x
FCF Yield -146% -30% 355% -119% -101% 401%
Dividend per Share 2 0.015 0.04 0.05 0.02 0.02 0.02
Rate of return 3.45% 6.45% 7.94% 3.88% 5.48% 8.33%
EPS 2 -0.0451 0.0779 0.1333 -0.0361 -0.0835 -0.0685
Distribution rate -33.3% 51.4% 37.5% -55.4% -23.9% -29.2%
Net sales 1 87.78 134 134.8 60.19 89.99 96.31
EBITDA 1 -7.405 19.84 34.23 -10.82 -17.6 -12.69
EBIT 1 -12.46 16.35 30.8 -14.06 -21.18 -16.35
Net income 1 -9.039 15.4 27.67 -7.888 -18.24 -14.96
Net Debt 1 -89.24 -78.87 -124.7 -91.14 -72.59 -53.52
Reference price 2 0.4350 0.6200 0.6300 0.5150 0.3650 0.2400
Nbr of stocks (in thousands) 197,739 197,739 217,405 218,432 218,432 218,432
Announcement Date 4/28/21 4/21/22 4/20/23 4/25/24 4/24/25 4/23/26
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 11.51M
35.71x4.81x17.4x2.55% 8.48B
-17.16x1.03x27.81x1.86% 5.44B
64.08x1.9x17.24x1.82% 4.51B
17.38x0.58x7.24x - 4.25B
13.55x1.4x8.42x2.02% 2.59B
36.04x2.58x19.24x0.22% 1.58B
12.79x - - - 1.47B
Average 23.20x 2.05x 16.22x 1.69% 3.54B
Weighted average by Cap. 24.13x 2.43x 17.12x 2.01%

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. 5197 Stock
  4. Valuation Focus Lumber