Company Valuation: Nexgram Holdings

Data adjusted to current consolidation scope
Fiscal Period: July 2020 2021 2022 2024 2025
Market Cap 1 129.7 91.81 44.14 13.31 13.31
Change - -29.23% -51.92% - 0%
Enterprise Value (EV) 1 115.5 82.75 51.09 23.92 4.382
Change - -28.36% -38.26% - -81.68%
P/E -1.85x -12.9x -2.83x -0.47x -46x
PBR 2.19x 1.02x 0.5x 0.12x 0.13x
PEG - 0.1x -0x - 0.5x
Capitalization / Revenue 3.15x 1.25x 1.42x 0.24x 0.27x
EV / Revenue 2.81x 1.13x 1.65x 0.43x 0.09x
EV / EBITDA -1.89x -29.3x -3.36x -2.02x 1.15x
EV / EBIT -1.87x -16.5x -3.14x -1.59x 1.38x
EV / FCF 4.34x -2.84x 32.7x - -
FCF Yield 23% -35.2% 3.06% - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.297 -0.0194 -0.0354 -0.0322 -0.000326
Distribution rate - - - - -
Net sales 1 41.14 73.32 31.02 55.69 48.9
EBITDA 1 -61.21 -2.821 -15.22 -11.82 3.826
EBIT 1 -61.83 -5.018 -16.27 -15.02 3.173
Net income 1 -61.89 -5.331 -15.42 -18.75 -0.2902
Net Debt 1 -14.23 -9.062 6.95 10.61 -8.924
Reference price 2 0.5500 0.2500 0.1000 0.0150 0.0150
Nbr of stocks (in thousands) 235,877 367,255 441,425 887,085 887,085
Announcement Date 11/24/20 11/30/21 11/30/22 5/31/24 9/30/25
1MYR in Million2MYR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 9.58M
21.6x3.56x12.43x3.08% 207B
21.99x4.64x11.38x0.76% 189B
-599.1x42.61x175.06x-.--% 124B
-133.59x18.57x102.82x-.--% 120B
13.62x1.52x7.99x3.52% 112B
13.27x2.4x9.06x6.19% 77.38B
19.25x5.15x12.66x2.92% 57.65B
-17.04x7.34x12.48x-.--% 48.05B
22.15x1.83x11.6x1.4% 43.68B
Average -70.87x 9.74x 39.50x 1.99% 97.85B
Weighted average by Cap. -79.34x 10.42x 43.04x 1.93%

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. 0096 Stock
  4. Valuation Nexgram Holdings