Company Valuation: Lion Asiapac Limited

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 30.82 36.9 28.39 24.33 25.14 27.17
Change - 19.74% -23.08% -14.29% 3.33% 8.06%
Enterprise Value (EV) 1 -32.97 -25.95 -30.08 -22.51 -10.03 -5.411
Change - 21.29% -15.89% 25.15% 55.45% 46.05%
P/E 57x 39.4x -18.2x -8.1x 16.5x -32.3x
PBR 0.43x 0.48x 0.39x 0.42x 0.42x 0.46x
PEG - 0.5x 0x -0.1x -0x 0x
Capitalization / Revenue 1.71x 1.81x 0.92x 0.78x 0.6x 1.49x
EV / Revenue -1.83x -1.27x -0.98x -0.72x -0.24x -0.3x
EV / EBITDA -25x -31.3x 49.1x 30.1x -11.1x 72.1x
EV / EBIT -49.2x -230x 20.5x 19.9x -56.3x 7.56x
EV / FCF -14.4x 8.56x 11.3x -7.23x 0.92x 1.28x
FCF Yield -6.92% 11.7% 8.82% -13.8% 109% 78.1%
Dividend per Share 2 - 0.01 - - - -
Rate of return - 2.2% - - - -
EPS 2 0.00667 0.0116 -0.0192 -0.037 0.0188 -0.0104
Distribution rate - 86.6% - - - -
Net sales 1 17.99 20.43 30.73 31.22 42.14 18.25
EBITDA 1 1.317 0.828 -0.612 -0.748 0.9 -0.075
EBIT 1 0.67 0.113 -1.466 -1.131 0.178 -0.716
Net income 1 0.541 0.937 -1.56 -3.004 1.525 -0.841
Net Debt 1 -63.79 -62.86 -58.46 -46.84 -35.17 -32.58
Reference price 2 0.3800 0.4550 0.3500 0.3000 0.3100 0.3350
Nbr of stocks (in thousands) 81,105 81,105 81,105 81,105 81,105 81,105
Announcement Date 10/6/20 11/10/21 10/11/22 10/11/23 10/10/24 10/9/25
1SGD in Million2SGD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 15.55M
14.61x1.76x8.47x1.85% 56.58B
31.13x5.83x17.23x0.71% 34.39B
33.42x3.46x17.74x0.92% 34.24B
27.31x4.33x14.46x0.85% 31.75B
11.43x1.38x6.41x2.69% 28.78B
22.08x6.87x13.53x1.97% 25.46B
72.99x4.55x70.45x0.31% 22.58B
15.52x1.95x7.83x1.41% 20.71B
10.1x1.11x5.43x1.02% 14.15B
Average 26.51x 3.47x 17.95x 1.3% 26.86B
Weighted average by Cap. 25.73x 3.46x 16.74x 1.36%

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. BAZ Stock
  4. Valuation Lion Asiapac Limited