Company Valuation: Pasukhas Group

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2023 2024 2025
Market Cap 1 83.63 35.22 29.53 29.53 16.19
Change - -57.88% - 0% -45.16%
Enterprise Value (EV) 1 85.55 -19.9 36.36 32.87 7.199
Change - -123.26% - -9.62% -78.1%
P/E -1.55x -0.81x -1.88x -1.74x -0.54x
PBR 1.49x 0.21x 0.19x 0.22x 0.18x
PEG - 0x - -0.22x -0x
Capitalization / Revenue 7.7x 0.44x 0.3x 0.4x 0.23x
EV / Revenue 7.88x -0.25x 0.37x 0.44x 0.1x
EV / EBITDA -5.62x 3.7x -22.6x -2.49x -0.35x
EV / EBIT -4.83x 2.51x -8.34x -2.35x -0.34x
EV / FCF 2.31x 0.56x - -5.29x -
FCF Yield 43.3% 179% - -18.9% -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -4.51 -0.3085 -0.0825 -0.089 -0.1561
Distribution rate - - - - -
Net sales 1 10.86 79.71 97.66 74.75 69.28
EBITDA 1 -15.21 -5.378 -1.609 -13.18 -20.73
EBIT 1 -17.72 -7.934 -4.363 -14.01 -21.47
Net income 1 -38.97 -19.25 -15.21 -16.94 -29.75
Net Debt 1 1.921 -55.12 6.832 3.334 -8.996
Reference price 2 7.0000 0.2500 0.1550 0.1550 0.0850
Nbr of stocks (in thousands) 11,947 140,887 190,529 190,529 190,529
Announcement Date 4/30/21 4/29/22 10/31/23 10/30/24 4/30/26
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.51M
52.38x2.43x23.13x0.07% 91.24B
12.03x1.03x5.66x4.85% 66.89B
25.33x1.95x19.66x1.15% 54.96B
26.47x3.25x18.01x0.25% 47B
50.03x4.01x25.36x2.16% 39.35B
26.14x0.65x10.71x2.38% 31.75B
20.33x1.42x13.1x0.23% 29.93B
5.28x0.34x6.68x5.33% 28.38B
21.69x0.41x6.45x2.83% 27.02B
Average 26.63x 1.72x 14.31x 2.14% 41.65B
Weighted average by Cap. 29.68x 1.90x 15.63x 1.92%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Pasukhas Group

Historical PBR trend

Valuation ratios - PBR - Pasukhas Group

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Pasukhas Group

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Pasukhas Group

  1. Stock Market
  2. Stocks
  3. 0177 Stock
  4. Valuation Pasukhas Group