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.($)
- - - - 73.31M
13.74x1.05x5.61x3.35% 31.5B
13.52x0.95x5.34x4.16% 24.12B
14.39x1.22x5.3x4.04% 7.93B
7.8x1.04x5.02x3.71% 6.29B
8.64x0.89x5.08x3.43% 5.52B
23.3x1.47x11.38x0.2% 5.22B
5.31x0.46x2.96x5.26% 5.19B
15.07x - - 3.2% 4.84B
8.45x - - 3.07% 4.88B
Average 12.25x 1.01x 5.81x 3.38% 9.56B
Weighted average by Cap. 12.91x 1.02x 5.62x 3.55%

Y-o-Y evolution of P/E

Valuation ratios - P/E - GIIB Holdings

Historical PBR trend

Valuation ratios - PBR - GIIB Holdings

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - GIIB Holdings

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - GIIB Holdings

  1. Stock Market
  2. Stocks
  3. 7192 Stock
  4. Valuation GIIB Holdings