Company Valuation: Paos Holdings

Data adjusted to current consolidation scope
Fiscal Period: May 2021 2022 2023 2024 2025 2026
Market Cap 1 53.44 51.63 51.63 66.12 54.35 52.54
Change - -3.39% 0% 28.07% -17.81% -3.33%
Enterprise Value (EV) 1 48.54 49.75 47.6 51.79 47.48 47.91
Change - 2.49% -4.31% 8.79% -8.31% 0.89%
P/E -46.4x -16.2x -1,122x 705x -15.9x -2.39x
PBR 0.58x 0.59x 0.59x 0.75x 0.64x 0.84x
PEG - -0x 11.4x -2x 0x -0x
Capitalization / Revenue 0.13x 0.14x 0.08x 0.09x 0.09x 0.86x
EV / Revenue 0.12x 0.13x 0.07x 0.07x 0.08x 0.78x
EV / EBITDA 24.9x -114x 15.7x 16.9x -39.2x -2.57x
EV / EBIT -98.8x -17.9x 75.2x 111x -10.9x -2.19x
EV / FCF 51.7x -34.8x 14.5x 4.83x -8.99x 7.83x
FCF Yield 1.93% -2.88% 6.91% 20.7% -11.1% 12.8%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.006352 -0.0176 -0.000254 0.000518 -0.0189 -0.1215
Distribution rate - - - - - -
Net sales 1 404.9 378.7 684 705.7 614.2 61.43
EBITDA 1 1.947 -0.4349 3.03 3.066 -1.211 -18.61
EBIT 1 -0.4912 -2.775 0.6326 0.4651 -4.363 -21.83
Net income 1 -1.151 -3.195 -0.046 0.094 -3.427 -22.01
Net Debt 1 -4.904 -1.885 -4.029 -14.34 -6.864 -4.628
Reference price 2 0.2950 0.2850 0.2850 0.3650 0.3000 0.2900
Nbr of stocks (in thousands) 181,164 181,164 181,164 181,164 181,164 181,164
Announcement Date 9/28/21 9/28/22 9/27/23 9/30/24 9/26/25 9/29/26
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 11.97M
19.77x2.71x13.54x4.18% 233B
18.55x2.41x14.37x3.45% 76.09B
15.88x1.65x9.4x3.99% 42.63B
15.22x0.54x9.74x2.54% 39.62B
19.46x2.98x12.12x3.59% 32.31B
36.77x3.17x18.48x1.01% 32.44B
25.03x5.24x16.69x3.35% 28.38B
61.81x9.49x39.36x1.23% 26.71B
-7.76x1.75x8.73x7.28% 26.12B
Average 22.75x 3.33x 15.83x 3.4% 53.72B
Weighted average by Cap. 20.99x 2.89x 14.48x 3.67%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Paos Holdings

Historical PBR trend

Valuation ratios - PBR - Paos Holdings

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Paos Holdings

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Paos Holdings

  1. Stock Market
  2. Stocks
  3. PAOS Stock
  4. Valuation Paos Holdings