|
Market Closed -
BURSA MALAYSIA
04:50:02 2026-10-29 EDT
|
5-day change | 1st Jan Change | ||
| 1.480 MYR | -0.67% |
|
-4.52% | -28.85% |
| 10-13 | Lianson Fleet Group Berhad Through Its Wholly Owned Subsidiary LFG Cengal Limited Acquires Bulk Carrier LFG Cengal | CI |
| 09-20 | Lianson Fleet Group Berhad(KLSE:LFG) added to S&P Global BMI Index | CI |
Company Valuation: Icon Offshore
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 283.8 | 257 | 316.9 | 629.8 | 2,336 | 1,681 | - | - |
| Change | - | -9.47% | 23.31% | 98.78% | 270.91% | -28.05% | - | - |
| Enterprise Value (EV) 1 | 536 | 421.2 | 418.3 | 699.4 | 2,395 | 2,034 | 1,928 | 1,803 |
| Change | - | -21.43% | -0.68% | 67.2% | 242.48% | -15.07% | -5.25% | -6.46% |
| P/E | 11.1x | 1.52x | 65x | 13.7x | 20x | 23.3x | 15.9x | 14.1x |
| PBR | - | - | - | - | - | 185x | 185x | - |
| PEG | - | 0x | -0.7x | 0x | 0.5x | -0.6x | 0.3x | 1.1x |
| Capitalization / Revenue | 0.94x | 0.91x | 1.59x | 2.67x | 8.07x | 5.43x | 4.71x | 4.83x |
| EV / Revenue | 1.78x | 1.49x | 2.09x | 2.97x | 8.27x | 6.57x | 5.4x | 5.18x |
| EV / EBITDA | 3.94x | 3.74x | 4.71x | 6.73x | 10.7x | 10.1x | 8.3x | 7.28x |
| EV / EBIT | 7.03x | 7.98x | 12.5x | 15.5x | 16.4x | 18.2x | 13.1x | 10.4x |
| EV / FCF | -5.34x | 0.86x | 7.2x | 98.4x | -37.7x | -14.2x | 11.7x | 9.85x |
| FCF Yield | -18.7% | 117% | 13.9% | 1.02% | -2.65% | -7.03% | 8.57% | 10.2% |
| Dividend per Share 2 | - | - | 0.05 | - | 0.04 | 0.045 | 0.045 | 0.05 |
| Rate of return | - | - | 8.55% | - | 1.92% | 3.04% | 3.04% | 3.38% |
| EPS 2 | 0.0475 | 0.3125 | 0.009 | 0.0737 | 0.1038 | 0.0635 | 0.093 | 0.105 |
| Distribution rate | - | - | 556% | - | 38.5% | 70.9% | 48.4% | 47.6% |
| Net sales 1 | 300.9 | 283.5 | 199.8 | 235.8 | 289.7 | 309.8 | 356.8 | 348.1 |
| EBITDA 1 | 135.9 | 112.6 | 88.75 | 103.9 | 223.6 | 202 | 232.3 | 247.8 |
| EBIT 1 | 76.21 | 52.8 | 33.59 | 44.99 | 146.3 | 111.6 | 147.6 | 172.8 |
| Net income 1 | 25.58 | 168.9 | 4.856 | 45.04 | 100.4 | 80.15 | 116.2 | 141.8 |
| Net Debt 1 | 252.2 | 164.2 | 101.4 | 69.56 | 59.13 | 353.4 | 246.6 | 122 |
| Reference price 2 | 0.525 | 0.475 | 0.585 | 1.010 | 2.080 | 1.480 | 1.480 | 1.480 |
| Nbr of stocks (in thousands) | 540,638 | 540,968 | 541,637 | 623,614 | 1,123,173 | 1,135,786 | - | - |
| Announcement Date | 2/28/22 | 4/28/23 | 2/29/24 | 2/28/25 | 2/27/26 | - | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.46x | 6.6x | 10.13x | 3.02% | 415M | |
| 23.29x | 2.35x | 10.92x | 2.18% | 79.34B | |
| 19.26x | 2.36x | 13.32x | 1.68% | 54.26B | |
| 16.04x | 2.22x | 9.69x | 4.62% | 30.6B | |
| 15.43x | 1.53x | 8.56x | 1.91% | 29.58B | |
| 23.11x | 2.54x | 12.52x | 0.28% | 28B | |
| 28.02x | 4.6x | 18.24x | 1.03% | 14.37B | |
| 13.54x | 1.29x | 5.42x | 3.63% | 10.49B | |
| 32.19x | 0.53x | 4.69x | 3.63% | 9.84B | |
| 20.95x | 0.8x | 7.05x | 2.08% | 6.87B | |
| Average | 21.53x | 2.48x | 10.05x | 2.41% | 26.38B | |
| Weighted average by Cap. | 20.86x | 2.24x | 11.02x | 2.18% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 5255 Stock
- Valuation Icon Offshore
Select your edition
All financial news and data tailored to specific country editions
