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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 13.38M
13.45x15.12x15.71x5.14% 13.45B
18.63x14.52x17.82x1.33% 9.34B
55.63x16.61x28.35x0.16% 7.42B
25.42x12.11x16.92x1.44% 4.12B
127.87x15.53x23.56x2.3% 3.38B
12.02x6.83x8.97x3.43% 2.92B
15.54x6.17x8.34x12.06% 2.84B
9.67x6.76x10.96x1.9% 2.29B
Average 34.78x 11.71x 16.33x 3.47% 5.09B
Weighted average by Cap. 30.73x 13.50x 17.75x 3.17%

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. 4464 Stock
  4. Valuation Pegasus Heights