Company Valuation: Pegasus Heights

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 264.1 107.7 108.2 54.11 108.2 54.11
Change - -59.23% 0.48% -50% 100% -50%
Enterprise Value (EV) 1 252.3 89.03 96.83 52.88 110.1 45.35
Change - -64.72% 8.76% -45.39% 108.2% -58.8%
P/E -34.7x -5.55x -23.3x -10x -22.5x -15.4x
PBR 1.73x 0.8x 0.83x 0.43x 0.9x 0.46x
PEG - -0x 0.3x -0.6x 2x 0.6x
Capitalization / Revenue 4.24x 4.03x 6.74x 4.05x 10.4x 5.16x
EV / Revenue 4.05x 3.33x 6.03x 3.96x 10.6x 4.32x
EV / EBITDA -46.7x -5.07x -24.5x -11.9x -26.1x -14.7x
EV / EBIT -42.1x -4.85x -20.8x -10.3x -23.6x -13.4x
EV / FCF 4,750x -22.9x -18.4x -6.61x -90.5x 3.84x
FCF Yield 0.02% -4.36% -5.44% -15.1% -1.1% 26%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.000721 -0.001801 -0.000429 -0.0005 -0.000444 -0.000325
Distribution rate - - - - - -
Net sales 1 62.37 26.7 16.06 13.36 10.38 10.49
EBITDA 1 -5.408 -17.56 -3.945 -4.459 -4.214 -3.094
EBIT 1 -5.992 -18.34 -4.658 -5.115 -4.671 -3.376
Net income 1 -7.228 -19.18 -4.638 -5.215 -4.814 -3.517
Net Debt 1 -11.78 -18.66 -11.38 -1.23 1.875 -8.755
Reference price 2 0.025000 0.010000 0.010000 0.005000 0.010000 0.005000
Nbr of stocks (in thousands) 10,564,952 10,769,219 10,821,178 10,821,178 10,821,178 10,821,178
Announcement Date 5/21/21 4/29/22 4/28/23 4/30/24 4/30/25 4/30/26
1MYR in Million2MYR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 13.26M
60.45x - - - 64.84B
12.53x4.39x11.26x3.84% 39.66B
18.95x4.08x16.42x1.29% 29.2B
5.7x0.76x1.57x8.68% 27.72B
8.25x1.49x8.35x4.29% 27.48B
14.28x3.13x14.99x2.45% 26.31B
10x1.96x8.06x4.2% 20.11B
7.43x0.82x2.99x3.01% 18.99B
13.34x6.46x16.98x1.63% 19.09B
Average 16.77x 2.89x 10.08x 3.67% 27.34B
Weighted average by Cap. 23.14x 2.95x 10.24x 3.77%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Pegasus Heights

Historical PBR trend

Valuation ratios - PBR - Pegasus Heights

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Pegasus Heights

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Pegasus Heights

  1. Stock Market
  2. Stocks
  3. 4464 Stock
  4. Valuation Pegasus Heights