Company Valuation: Knusford

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026
Market Cap 1 57.79 64.27 82.21 74.24 44.84
Change - 11.21% 27.91% -9.7% -39.6%
Enterprise Value (EV) 1 77.56 99.75 136.7 109 86.82
Change - 28.61% 37% -20.21% -20.38%
P/E -13.2x -27.5x 8.95x 7.05x -3.87x
PBR 0.26x 0.29x 0.36x 0.31x 0.2x
PEG - 0.6x -0x 0.5x 0x
Capitalization / Revenue 0.24x 0.4x 0.55x 0.92x 1.19x
EV / Revenue 0.32x 0.63x 0.92x 1.35x 2.31x
EV / EBITDA 12.3x 20.5x 6.86x 6.77x -14.7x
EV / EBIT 32.8x 138x 8.21x 8.19x -11.4x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.0441 -0.0234 0.0922 0.1056 -0.1162
Distribution rate - - - - -
Net sales 1 245.7 159.6 148.8 80.48 37.57
EBITDA 1 6.302 4.858 19.93 16.1 -5.926
EBIT 1 2.363 0.723 16.64 13.32 -7.592
Net income 1 -4.391 -2.336 9.184 10.52 -11.58
Net Debt 1 19.77 35.48 54.46 34.81 41.98
Reference price 2 0.5800 0.6450 0.8250 0.7450 0.4500
Nbr of stocks (in thousands) 99,645 99,645 99,645 99,645 99,645
Announcement Date 7/29/22 7/28/23 7/31/24 7/31/25 7/31/26
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 9.57M
28.33x3.23x18.69x0.74% 61.9B
40.71x6.33x27.99x1.91% 58.83B
29.46x2.44x19.23x0.59% 13B
32.86x5.48x19.62x0.92% 12.98B
16.71x1.31x10.58x-.--% 8.51B
27.3x1.8x15.28x2.86% 6.85B
18.84x1.22x10.67x3.33% 4.5B
30.45x - - - 3.07B
-108.61x0.62x13.92x - 2.88B
Average 12.90x 2.80x 17.00x 1.48% 17.25B
Weighted average by Cap. 29.87x 4.17x 21.19x 1.28%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA