Company Valuation: Mieco Chipboard

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 475.1 550 650 650 680 655
Change - 15.76% 18.18% 0% 4.62% -3.68%
Enterprise Value (EV) 1 669.3 657.6 752 863.3 901.1 810.8
Change - -1.73% 14.35% 14.8% 4.38% -10.02%
P/E -106x 16.9x -19.3x -9.98x 443x -53.3x
PBR 1.42x 1.3x 1.66x 1.99x 2.07x 2.07x
PEG - -0x 0x -0.1x -4x 0x
Capitalization / Revenue 1.26x 1.48x 1.98x 1.81x 1.67x 1.81x
EV / Revenue 1.77x 1.76x 2.29x 2.41x 2.21x 2.24x
EV / EBITDA 26x 15.7x 74.6x -15.6x 31.3x -121x
EV / EBIT 1,258x 53x -47.3x -10.7x 142x -25.7x
EV / FCF 16.4x 39x 26.5x -7.63x -50.8x 60.5x
FCF Yield 6.09% 2.57% 3.77% -13.1% -1.97% 1.65%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.00533 0.0326 -0.0337 -0.0651 0.001536 -0.0123
Distribution rate - - - - - -
Net sales 1 377.3 372.8 328.3 358.9 408 361.6
EBITDA 1 25.7 41.99 10.08 -55.45 28.82 -6.726
EBIT 1 0.532 12.41 -15.9 -80.85 6.368 -31.56
Net income 1 -4.478 27.5 -33.72 -65.1 1.536 -12.3
Net Debt 1 194.1 107.6 102 213.3 221.1 155.8
Reference price 2 0.5656 0.5500 0.6500 0.6500 0.6800 0.6550
Nbr of stocks (in thousands) 840,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000
Announcement Date 4/28/21 4/27/22 4/28/23 4/29/24 4/30/25 4/30/26
1MYR in Million2MYR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 158M
66.62x1.97x17.86x1.75% 4.69B
13.68x1.41x8.48x1.99% 2.7B
39.04x2.8x20.78x0.21% 1.74B
12.39x - - - 1.42B
16.55x1.17x6.96x5.01% 1.07B
12.68x1.2x5.25x2.61% 1.02B
22.33x2.29x10.67x3.73% 683M
Average 26.19x 1.81x 11.67x 2.55% 1.69B
Weighted average by Cap. 36.07x 1.84x 13.68x 2.06%

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. 5001 Stock
  4. Valuation Mieco Chipboard
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!