Company Valuation: MYP Ltd.

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 157.7 132.2 121 78.03 52.55 71.66
Change - -16.16% -8.43% -35.53% -32.65% 36.36%
Enterprise Value (EV) 1 647.4 427.2 408.8 364.1 342 357.7
Change - -34.02% -4.3% -10.93% -6.07% 4.58%
P/E -75.7x -1.92x 32.2x 44x -6.14x -29.5x
PBR 0.45x 0.47x 0.42x 0.27x 0.19x 0.26x
PEG - -0x -0x -0.8x 0x 0.4x
Capitalization / Revenue 6.76x 7.04x 7.62x 4.61x 2.95x 3.92x
EV / Revenue 27.8x 22.7x 25.7x 21.5x 19.2x 19.6x
EV / EBITDA 40x 38.2x 39.8x 32.7x 30.6x 30.9x
EV / EBIT 40.1x 38.4x 40x 32.8x 30.7x 31.1x
EV / FCF 13.9x -80.3x 81.4x 349x -40.1x 114x
FCF Yield 7.21% -1.25% 1.23% 0.29% -2.49% 0.88%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.001308 -0.0432 0.002359 0.001113 -0.005375 -0.001524
Distribution rate - - - - - -
Net sales 1 23.33 18.78 15.88 16.93 17.81 18.29
EBITDA 1 16.2 11.2 10.28 11.14 11.16 11.56
EBIT 1 16.13 11.14 10.23 11.1 11.14 11.52
Net income 1 -2.084 -68.74 3.758 1.773 -8.561 -2.428
Net Debt 1 489.8 295 287.8 286.1 289.5 286
Reference price 2 0.0990 0.0830 0.0760 0.0490 0.0330 0.0450
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 8/13/20 7/15/21 7/13/22 6/13/23 7/14/24 7/9/25
1SGD in Million2SGD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 71.32M
58.77x - - - 62.94B
11.4x3.53x10.18x-.--% 23.43B
7.66x16.29x19.54x6.08% 20.37B
4.35x0.21x0.44x7.8% 15.25B
8.5x16.98x - 6.22% 8.33B
8.14x0.83x6.84x2.4% 5.96B
-2.09x1.76x77.49x-.--% 4.93B
5.51x13.84x20.77x5.76% 4.55B
Average 12.78x 7.63x 22.54x 4.04% 16.2B
Weighted average by Cap. 29.66x 7.68x 15.58x 4.05%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA