Company Valuation: Hong Seng Consolidated

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2024 2025
Market Cap 1 582.5 6,177 1,660 51.08 25.55
Change - 960.41% -73.12% - -49.99%
Enterprise Value (EV) 1 531.4 6,034 1,599 54.83 71.75
Change - 1,035.57% -73.5% - 30.85%
P/E -44.4x 183x 22.7x -0.83x 1.6x
PBR 16.7x 22.7x 4.28x 0.17x 0.08x
PEG - -1x 0x - -0x
Capitalization / Revenue 132x 42.3x 8.37x 3.42x 2.28x
EV / Revenue 120x 41.4x 8.06x 3.67x 6.4x
EV / EBITDA -263x 157x 24.6x -2.06x -4.69x
EV / EBIT -234x 159x 27.4x -1.49x -2.66x
EV / FCF -190x - -14.6x - -
FCF Yield -0.53% - -6.85% - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.006367 0.006618 0.0143 -0.012 0.003126
Distribution rate - - - - -
Net sales 1 4.429 145.9 198.4 14.95 11.21
EBITDA 1 -2.024 38.34 64.94 -26.61 -15.29
EBIT 1 -2.266 38.06 58.31 -36.82 -26.96
Net income 1 -7.434 43.51 97.19 -61.22 15.98
Net Debt 1 -51.11 -142.6 -60.88 3.746 46.2
Reference price 2 0.2825 1.2100 0.3250 0.0100 0.0050
Nbr of stocks (in thousands) 2,061,944 5,104,874 5,108,417 5,108,417 5,109,134
Announcement Date 8/24/20 1/27/22 1/30/23 7/31/24 1/30/26
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 13.96M
13.71x0.41x8.6x2.86% 119B
14.12x1.79x8.93x0.74% 90.46B
14x1.52x9.18x2.55% 29.97B
23.89x2.65x13.44x1.36% 26.79B
33.19x5.96x24.81x2.1% 22.47B
8.1x1.44x6.57x-.--% 21.48B
16.33x1.51x7.61x4.85% 14.84B
13.75x1x5.6x3.58% 12.28B
12.4x1.58x7.65x0.92% 11.52B
Average 16.61x 1.98x 10.27x 2.11% 34.88B
Weighted average by Cap. 15.60x 1.56x 9.85x 1.99%

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. 0041 Stock
  4. Valuation Hong Seng Consolidated