Company Valuation: GIIB Holdings

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2022 2023 2024 2025
Market Cap 1 223.2 53.22 56.17 48.78 48.78
Change - - 5.56% -13.16% 0%
Enterprise Value (EV) 1 252.2 59.24 62.35 53.32 69.76
Change - - 5.25% -14.48% 30.84%
P/E -3.74x -2.64x -5.45x -2.82x -3.44x
PBR 6.64x 0.85x 0.94x 1.04x 1.41x
PEG - - 0.1x -0.1x 0.2x
Capitalization / Revenue 8.97x 1.57x 1.4x 0.81x 1.23x
EV / Revenue 10.1x 1.74x 1.55x 0.89x 1.76x
EV / EBITDA -17.7x -4.9x -3.1x -3.5x -3.01x
EV / EBIT -13.6x -4.11x -2.76x -3.2x -2.75x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.1643 -0.0341 -0.0174 -0.0266 -0.0218
Distribution rate - - - - -
Net sales 1 24.88 34 40.18 59.99 39.74
EBITDA 1 -14.28 -12.08 -20.11 -15.22 -23.2
EBIT 1 -18.57 -14.4 -22.56 -16.64 -25.34
Net income 1 -30.6 -19.52 -10.31 -17.32 -14.19
Net Debt 1 28.98 6.021 6.174 4.54 20.98
Reference price 2 0.6150 0.0900 0.0950 0.0750 0.0750
Nbr of stocks (in thousands) 362,938 591,294 591,294 650,423 650,423
Announcement Date 5/31/21 10/31/22 10/31/23 10/30/24 4/30/26
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 74.3M
14.35x1.09x5.78x3.21% 32.3B
14.13x1.03x5.74x3.89% 27.51B
8.98x1.19x5.72x3.22% 7.39B
10.32x1.04x6.08x2.75% 6.48B
9.73x - - 3.13% 6.41B
18.21x - - 3.08% 4.98B
10.34x0.69x5.94x3.91% 3.78B
8.11x0.87x4.13x3.68% 3.7B
36.9x1.96x11.05x1.81% 2.67B
Average 14.56x 1.12x 6.35x 3.19% 9.53B
Weighted average by Cap. 13.72x 1.07x 5.89x 3.37%

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. 7192 Stock
  4. Valuation GIIB Holdings