Company Valuation: FSBM Holdings

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 14.02 25.94 47.7 156 122.7 99.99
Change - 85% 83.87% 227.13% -21.37% -18.5%
Enterprise Value (EV) 1 13.69 26.98 43.06 141.9 120 96.35
Change - 97.06% 59.58% 229.5% -15.42% -19.71%
P/E -20.6x -2.78x 10x 57x 133x -6.98x
PBR 3.1x -9.09x 3.82x 6.06x 4.65x 5.77x
PEG - -0x -0x -0.7x -1.9x 0x
Capitalization / Revenue 110x 64.1x 3.81x 12.2x 7.14x 8.22x
EV / Revenue 107x 66.6x 3.44x 11.1x 6.99x 7.92x
EV / EBITDA -1,867x - 8.47x 53.6x 69.4x -8.08x
EV / EBIT -1,712x 209x 8.89x 64.8x 113x -7.32x
EV / FCF 25.6x 3.32x -6.43x -63.1x -12.5x -23x
FCF Yield 3.91% 30.2% -15.6% -1.59% -7.99% -4.35%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.004863 -0.0665 0.0269 0.005699 0.0018 -0.0265
Distribution rate - - - - - -
Net sales 1 0.128 0.405 12.51 12.83 17.18 12.16
EBITDA 1 -0.007333 - 5.081 2.649 1.728 -11.92
EBIT 1 -0.008 0.129 4.845 2.189 1.061 -13.17
Net income 1 -0.682 -9.326 4.415 1.927 0.995 -13.63
Net Debt 1 -0.33 1.041 -4.638 -14.15 -2.685 -3.638
Reference price 2 0.1000 0.1850 0.2700 0.3250 0.2400 0.1850
Nbr of stocks (in thousands) 140,224 140,224 176,659 480,109 511,212 540,477
Announcement Date 5/28/21 4/14/22 4/20/23 4/30/24 4/30/25 4/27/26
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 24.29M
21.16x3.48x12.12x3.16% 202B
-93.89x14.84x85.94x-.--% 92.91B
10.88x1.2x6.29x4.42% 89.95B
14.62x2.66x10.06x5.62% 84.7B
20.17x5.27x12.97x2.84% 59.85B
13.61x1.98x8.38x5.73% 43.77B
17.31x2.21x10.6x5.02% 35.71B
18.74x1.51x9.48x1.58% 34.75B
19.59x1.45x9.18x1.01% 34.43B
Average 4.69x 3.85x 18.34x 3.26% 67.79B
Weighted average by Cap. 2.23x 4.42x 20.68x 3.25%

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. 9377 Stock
  4. Valuation FSBM Holdings