Company Valuation: FoundPac Group

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 423 430.3 232.3 214.8 220.6 133.4
Change - 1.73% -46.01% -7.56% 2.71% -39.5%
Enterprise Value (EV) 1 372.1 374.1 183.3 162.2 195 141.9
Change - 0.54% -51% -11.54% 20.23% -27.22%
P/E 26.2x 37x 18.9x 23.7x 34.4x 83.2x
PBR 4.41x 4.36x 2.26x 2.02x 2.07x 1.33x
PEG - -1.3x 3.15x -0.9x -1.2x -1.1x
Capitalization / Revenue 8.29x 8.78x 3.27x 2.97x 3.44x 2.75x
EV / Revenue 7.29x 7.64x 2.58x 2.24x 3.04x 2.93x
EV / EBITDA 16.1x 21.4x 9.93x 11.8x 23.4x 8.92x
EV / EBIT 19.4x 28.1x 13.1x 17.8x 42.7x 11.6x
EV / FCF 27.1x 27.5x 28.4x 25.1x 55.2x -35.6x
FCF Yield 3.69% 3.64% 3.53% 3.98% 1.81% -2.81%
Dividend per Share 2 0.012 0.015 0.015 0.015 0.015 0.015
Rate of return 1.54% 1.89% 3.49% 3.8% 3.7% 6.12%
EPS 2 0.0298 0.0215 0.0228 0.0167 0.0118 0.002946
Distribution rate 40.3% 69.8% 65.8% 89.8% 127% 509%
Net sales 1 51.05 48.99 71.03 72.38 64.15 48.46
EBITDA 1 23.04 17.46 18.47 13.73 8.315 15.9
EBIT 1 19.21 13.33 13.98 9.1 4.561 12.23
Net income 1 16.06 11.65 12.32 9.085 6.418 1.607
Net Debt 1 -50.92 -56.2 -49.02 -52.61 -25.63 8.443
Reference price 2 0.7800 0.7950 0.4300 0.3950 0.4050 0.2450
Nbr of stocks (in thousands) 542,323 541,269 540,323 543,712 544,647 544,661
Announcement Date 8/18/20 8/24/21 8/23/22 10/19/23 8/27/24 10/17/25
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 51.4M
35.77x6.39x19.91x0.62% 202B
91x10.64x42.99x0.55% 123B
13.67x0.29x6.6x3.75% 105B
35.37x13.24x26.42x0.37% 104B
107.14x10.35x50.87x0.15% 92.14B
57.38x12.6x38.42x0.67% 68.02B
21.23x1.18x13.01x0.48% 65.32B
82.21x9.7x41.2x0.01% 65.22B
18.26x3.14x11.88x1.51% 57.63B
Average 51.34x 7.50x 27.92x 0.9% 88.35B
Weighted average by Cap. 51.10x 7.61x 27.50x 0.91%

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. 5277 Stock
  4. Valuation FoundPac Group