Company Valuation: Global Testing Corporation Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 8.123 16.64 32.66 24.45 23.41 34.49
Change - 104.83% 96.28% -25.14% -4.25% 47.33%
Enterprise Value (EV) 1 4.307 5.705 15.04 4.614 3.207 9.609
Change - 32.45% 163.64% -69.32% -30.49% 199.63%
P/E 22.8x 1.77x 2.92x 7.19x 4.64x 8.93x
PBR 0.28x 0.43x 0.74x 0.54x 0.48x 0.67x
PEG - 0x 0.1x -0.1x 0.1x -0.4x
Capitalization / Revenue 0.35x 0.43x 0.7x 0.6x 0.56x 0.74x
EV / Revenue 0.19x 0.15x 0.32x 0.11x 0.08x 0.21x
EV / EBITDA 0.66x 0.43x 0.85x 0.56x 0.31x 0.96x
EV / EBIT 7.38x 0.74x 1.25x 1.41x 0.68x 2.13x
EV / FCF 1.36x 1.05x 1.94x 1.05x -4.15x 1.77x
FCF Yield 73.4% 95.6% 51.4% 95.6% -24.1% 56.5%
Dividend per Share 2 - 0.1483 - - - -
Rate of return - 31.4% - - - -
EPS 2 0.0101 0.2669 0.3201 0.0975 0.1496 0.1157
Distribution rate - 55.6% - - - -
Net sales 1 22.89 38.73 46.37 40.59 41.52 46.39
EBITDA 1 6.536 13.2 17.66 8.291 10.23 9.982
EBIT 1 0.584 7.694 11.99 3.272 4.696 4.519
Net income 1 0.356 9.396 11.22 3.402 5.147 3.868
Net Debt 1 -3.816 -10.93 -17.62 -19.83 -20.2 -24.88
Reference price 2 0.2308 0.4726 0.9354 0.7008 0.6945 1.0340
Nbr of stocks (in thousands) 35,204 35,204 34,912 34,885 33,703 33,352
Announcement Date 4/13/21 4/13/22 3/30/23 4/11/24 4/8/25 4/7/26
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 31.57M
36.14x14.21x29.46x0.49% 255B
40.77x14.55x28.44x0.25% 163B
45.61x12.13x34.17x0.13% 63.21B
50.3x20.25x40.07x1% 36.76B
95.54x26.81x82.23x0.13% 28.25B
67.42x3.63x17.68x0.11% 15.9B
99.25x43.08x99.86x0.25% 13.02B
26.23x7.31x14.69x2.08% 9.49B
70.3x3.52x18.96x0.25% 9.22B
Average 59.06x 16.17x 40.62x 0.52% 59.3B
Weighted average by Cap. 44.72x 15.13x 33.69x 0.41%

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. AYN Stock
  4. Valuation Global Testing Corporation Limited