Company Valuation: MYP Ltd.

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 132.2 121 78.03 52.55 71.66 100.3
Change - -8.43% -35.53% -32.65% 36.36% 40%
Enterprise Value (EV) 1 427.2 408.8 364.1 342 357.7 383.8
Change - -4.3% -10.93% -6.07% 4.58% 7.31%
P/E -1.92x 32.2x 44x -6.14x -29.5x 23.4x
PBR 0.47x 0.42x 0.27x 0.19x 0.26x 0.36x
PEG - -0x -0.8x 0x 0.4x -0x
Capitalization / Revenue 7.04x 7.62x 4.61x 2.95x 3.92x 5.34x
EV / Revenue 22.7x 25.7x 21.5x 19.2x 19.6x 20.4x
EV / EBITDA 38.2x 39.8x 32.7x 30.6x 30.9x 31.6x
EV / EBIT 38.4x 40x 32.8x 30.7x 31.1x 31.9x
EV / FCF -80.3x 81.4x 349x -40.1x 114x 273x
FCF Yield -1.25% 1.23% 0.29% -2.49% 0.88% 0.37%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0432 0.002359 0.001113 -0.005375 -0.001524 0.00269
Distribution rate - - - - - -
Net sales 1 18.78 15.88 16.93 17.81 18.29 18.8
EBITDA 1 11.2 10.28 11.14 11.16 11.56 12.14
EBIT 1 11.14 10.23 11.1 11.14 11.52 12.04
Net income 1 -68.74 3.758 1.773 -8.561 -2.428 4.285
Net Debt 1 295 287.8 286.1 289.5 286 283.5
Reference price 2 0.0830 0.0760 0.0490 0.0330 0.0450 0.0630
Nbr of stocks (in thousands) 1,592,469 1,592,469 1,592,469 1,592,469 1,592,469 1,592,469
Announcement Date 7/15/21 7/13/22 6/13/23 7/14/24 7/9/25 7/14/26
1SGD in Million2SGD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 75.44M
68.19x - - - 73.7B
10.09x3.89x8.83x-.--% 23.71B
7.52x15.89x18.86x6.69% 18.88B
4.12x0.09x0.16x7.74% 14.07B
7.97x16.48x - 6.63% 7.96B
7.14x0.76x6.29x2.78% 5.4B
-1.34x1.44x-17426.85x-.--% 5.4B
4.67x13.49x19.55x6.14% 4.32B
8.84x0.55x7.03x4.22% 4.08B
Average 13.02x 6.57x -2,480.87x 4.28% 15.76B
Weighted average by Cap. 35.65x 7.12x -1,230.32x 4.14%

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!