Company Valuation: Khee San

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 30.32 26.88 19.91 16.47 37.07 38.44
Change - -11.32% -25.96% -17.24% 125% 3.7%
Enterprise Value (EV) 1 100.3 100.2 92.85 89.82 109.2 107.5
Change - -0.03% -7.37% -3.26% 21.57% -1.55%
P/E - -0.46x -1.34x 9.54x 47.3x 21.6x
PBR -2.79x -0.4x -0.25x -0.21x -0.48x -0.52x
PEG - - 0x -0x -0.9x 0x
Capitalization / Revenue 0.69x 0.45x 0.6x 0.3x 0.71x 0.67x
EV / Revenue 2.28x 1.68x 2.82x 1.62x 2.09x 1.87x
EV / EBITDA -1.45x -10.8x -18.1x 16.9x 33.3x 27x
EV / EBIT -1.27x -5.81x -10.9x 38.4x 324x 61.4x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 0.006667 - - - - -
Rate of return 2.52% - - - - -
EPS 2 - -0.5098 -0.1083 0.0126 0.00571 0.013
Distribution rate - - - - - -
Net sales 1 44.07 59.55 32.95 55.6 52.3 57.4
EBITDA 1 -69.18 -9.247 -5.119 5.303 3.276 3.98
EBIT 1 -78.98 -17.24 -8.543 2.341 0.337 1.75
Net income 1 -101.9 -58.33 -13.74 1.726 0.7839 1.783
Net Debt 1 69.95 73.35 72.95 73.35 72.13 69.07
Reference price 2 0.2650 0.2350 0.1450 0.1200 0.2700 0.2800
Nbr of stocks (in thousands) 114,400 114,400 137,280 137,280 137,280 137,280
Announcement Date 10/30/20 10/29/21 10/31/22 10/27/23 10/18/24 10/23/25
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 27.14M
20.42x2.79x13.91x4.05% 244B
19.88x2.5x14.89x3.3% 79.69B
16.32x1.71x9.67x3.83% 45.83B
16.06x0.57x10.22x2.4% 41.8B
20.98x3.19x12.94x3.33% 34.82B
34.09x2.97x17.2x1.08% 30.91B
-8.67x1.87x9.32x6.52% 29.17B
64.11x9.84x40.79x1.19% 27.94B
Average 22.90x 3.18x 16.12x 3.21% 59.41B
Weighted average by Cap. 21.17x 2.83x 14.69x 3.56%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!