Company Valuation: Golden Land

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 79.37 90.1 81.52 49.34 66.5 53.63
Change - 13.51% -9.52% -39.47% 34.78% -19.35%
Enterprise Value (EV) 1 163.5 206 220 219.8 238.3 232.1
Change - 26% 6.8% -0.09% 8.44% -2.62%
P/E -4.06x -4.67x -3.67x -3.71x -4.65x -5.59x
PBR 0.19x 0.23x 0.22x 0.13x 0.2x 0.19x
PEG - 3.4x -0.2x 0.1x -0.61x 0.2x
Capitalization / Revenue 2.72x 1.07x 1.37x 0.59x 0.51x 0.31x
EV / Revenue 5.6x 2.46x 3.71x 2.65x 1.83x 1.34x
EV / EBITDA -9.65x -20.5x -29.4x -42.4x 77.4x 25.4x
EV / EBIT -7.33x -12.8x -15.4x -16.3x -38.3x 155x
EV / FCF -3.72x -41.4x -35.4x -10.1x 18.5x -2.49x
FCF Yield -26.9% -2.41% -2.82% -9.91% 5.41% -40.1%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0912 -0.0899 -0.1034 -0.0619 -0.0666 -0.0447
Distribution rate - - - - - -
Net sales 1 29.2 83.89 59.34 83.06 130.6 173.4
EBITDA 1 -16.94 -10.05 -7.483 -5.183 3.08 9.134
EBIT 1 -22.31 -16.15 -14.28 -13.45 -6.22 1.493
Net income 1 -19.56 -19.29 -22.18 -13.29 -14.3 -9.584
Net Debt 1 84.11 115.9 138.5 170.5 171.8 178.5
Reference price 2 0.3700 0.4200 0.3800 0.2300 0.3100 0.2500
Nbr of stocks (in thousands) 214,514 214,514 214,514 214,514 214,514 214,514
Announcement Date 10/28/20 10/28/21 10/27/22 10/26/23 10/28/24 10/29/25
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 14.96M
60.56x - - - 64.64B
13.75x4.48x12.05x3.68% 39.14B
5.61x0.73x1.51x8.77% 27.43B
8.05x1.45x8.04x4.4% 26.73B
17.28x3.88x15.6x1.42% 26.68B
13.18x3.02x14.44x2.65% 24.33B
9.11x3.46x7.66x-.--% 21.47B
10.19x2x8.23x4.12% 20.47B
7.95x0.88x3.21x2.81% 20.33B
Average 16.19x 2.49x 8.84x 3.48% 27.12B
Weighted average by Cap. 22.75x 2.63x 9.17x 3.61%

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. 7382 Stock
  4. Valuation Golden Land