Company Valuation: Pecca Group

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 511.2 759.3 984.8 1,156 999.7 1,050 - -
Change - 48.53% 29.7% 17.42% -13.54% 5.07% - -
Enterprise Value (EV) 1 433.3 759.3 984.8 1,156 897.9 893.5 850.7 1,050
Change - 75.22% 29.7% 17.42% -22.35% -0.49% -4.79% 23.49%
P/E 22.3x 21.4x 17.9x 20.1x 19.3x 16.6x 15.2x 14.2x
PBR 2.69x - - - 4.63x 4.32x 3.39x -
PEG - 0.4x 0.3x 2.41x -1.96x 0.7x 1.66x 2.09x
Capitalization / Revenue 3.11x - - 5.15x 4.5x 4.14x 3.87x 3.57x
EV / Revenue 2.64x - - 5.15x 4.04x 3.52x 3.13x 3.57x
EV / EBITDA 13.5x - - 15x 12.4x 10.2x 8.93x 10.3x
EV / EBIT 16.1x - - 16x 13.7x 11x 9.64x 11.2x
EV / FCF - - - 26.9x 14.5x 16.8x 13.1x -
FCF Yield - - - 3.72% 6.92% 5.97% 7.61% -
Dividend per Share 2 - - - 0.05 0.06 0.05 0.046 0.06
Rate of return - - - 3.14% 4.35% 3.45% 3.17% 4.14%
EPS 2 0.0305 0.0471 0.0732 0.0793 0.0715 0.0875 0.0955 0.102
Distribution rate - - - 63.1% 83.9% 57.1% 48.2% 58.8%
Net sales 1 164.4 - - 224.5 222 253.9 271.5 294
EBITDA 1 32.05 - - 77.27 72.4 87.2 95.25 101.5
EBIT 1 26.84 - - 72.25 65.56 81.15 88.25 94.1
Net income 1 22.85 35.4 55.01 57.67 51.84 63.85 70.25 74.1
Net Debt 1 -77.88 - - - -101.9 -157 -199.8 -
Reference price 2 0.680 1.010 1.310 1.590 1.380 1.450 1.450 1.450
Nbr of stocks (in thousands) 751,783 751,783 751,783 727,276 724,455 724,455 - -
Announcement Date 8/29/22 8/29/23 8/22/24 8/25/25 8/20/26 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.57x3.52x10.25x3.45% 259M
17.81x1.92x10.54x1.67% 68.84B
15.2x1.03x8.11x2.43% 35.06B
11.81x0.59x5.21x3.95% 29.65B
11.64x0.49x3.48x5.04% 26.14B
7.56x0.42x5.55x2.1% 22.15B
15.78x2.73x9.66x3.84% 20.03B
28.92x1.15x12.17x0.63% 17.36B
10.97x0.48x4.76x3.11% 16.92B
20.25x0.85x10.35x3.51% 16.67B
Average 15.65x 1.32x 8.01x 2.97% 25.31B
Weighted average by Cap. 15.51x 1.21x 8.06x 2.75%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Pecca Group

Historical PBR trend

Valuation ratios - PBR - Pecca Group

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Pecca Group

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Pecca Group


Year-on-year evolution of the Yield

Valuation ratios - Yield - Pecca Group
  1. Stock Market
  2. Stocks
  3. 5271 Stock
  4. Valuation Pecca Group