Company Valuation: Lee Swee Kiat Group

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 144 132.6 117 131.6 129.6 98.14
Change - -7.87% -11.77% 12.41% -1.48% -24.27%
Enterprise Value (EV) 1 129.1 126.2 106 113.1 115.4 84.7
Change - -2.25% -16.04% 6.77% 2.05% -26.63%
P/E 21.9x 17.5x 10.8x 9.64x 13.7x 18.7x
PBR 2.47x 2.14x 1.71x 1.72x 1.62x 1.24x
PEG - 1.1x 0.2x 0.4x -0.4x -0.4x
Capitalization / Revenue 1.49x 1.27x 0.91x 1.03x 0.95x 0.78x
EV / Revenue 1.34x 1.21x 0.82x 0.89x 0.85x 0.67x
EV / EBITDA 10.6x 10.1x 5.71x 5.57x 8x 9x
EV / EBIT 15.1x 13.5x 6.89x 6.65x 10.5x 14.4x
EV / FCF 11.6x -485x 9.36x 8.47x 13.7x 9.95x
FCF Yield 8.63% -0.21% 10.7% 11.8% 7.31% 10%
Dividend per Share 2 0.0167 0.0167 0.0233 0.0233 0.0235 0.015
Rate of return 2.81% 3.05% 4.82% 4.29% 4.56% 3.85%
EPS 2 0.0271 0.0312 0.0448 0.0564 0.0376 0.0209
Distribution rate 61.6% 53.4% 52% 41.3% 62.5% 71.8%
Net sales 1 96.61 104.6 129 127.7 136.3 126.1
EBITDA 1 12.17 12.46 18.56 20.32 14.42 9.413
EBIT 1 8.535 9.32 15.38 17 10.97 5.887
Net income 1 6.576 7.582 10.84 13.65 9.403 5.258
Net Debt 1 -14.86 -6.438 -11.07 -18.42 -14.16 -13.44
Reference price 2 0.5933 0.5467 0.4833 0.5433 0.5150 0.3900
Nbr of stocks (in thousands) 242,633 242,633 242,118 242,118 251,653 251,653
Announcement Date 4/23/21 4/22/22 4/28/23 4/26/24 4/29/25 4/29/26
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 14.94M
22.47x2.15x12.7x1.02% 13.97B
15.81x0.88x7.12x-.--% 8.64B
15.22x2.88x8.66x4.41% 3.37B
12.58x0.91x6.63x4.87% 3.07B
16.42x1.88x11.34x5.27% 1.53B
12.45x2.59x8.17x2.61% 1.55B
5.75x0.33x4.64x4.06% 1.54B
15.81x - - - 1.27B
Average 14.56x 1.66x 8.47x 3.18% 3.88B
Weighted average by Cap. 17.57x 1.71x 9.67x 1.86%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Lee Swee Kiat Group

Historical PBR trend

Valuation ratios - PBR - Lee Swee Kiat Group

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Lee Swee Kiat Group

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Lee Swee Kiat Group

  1. Stock Market
  2. Stocks
  3. 8079 Stock
  4. Valuation Lee Swee Kiat Group