Company Valuation: Permaju Industries

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2023 2024 2025
Market Cap 1 83.3 56.03 77.35 77.79 68.43 19.57
Change - -32.74% 38.05% 0.57% -12.04% -71.4%
Enterprise Value (EV) 1 114 27.63 27.37 49.85 38.89 -2.047
Change - -75.77% -0.96% 82.15% -21.99% -105.26%
P/E -4.83x -1.35x -1.75x -4.21x -3.84x -2.98x
PBR 0.28x 0.27x 0.32x 0.34x 0.33x 0.1x
PEG - -0.1x 0x 0.1x 0.98x 0x
Capitalization / Revenue 1.45x 1.86x 3.46x 1.59x 1.85x 0.79x
EV / Revenue 1.98x 0.92x 1.22x 1.02x 1.05x -0.08x
EV / EBITDA -15.7x -0.61x -0.86x -2.73x -1.91x 0.29x
EV / EBIT -14.7x -0.61x -0.85x -2.56x -1.64x 0.18x
EV / FCF 20.8x -0.53x 0.69x -1.48x - 0.34x
FCF Yield 4.81% -187% 146% -67.4% - 293%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0352 -0.0443 -0.0229 -0.009499 -0.009126 -0.003353
Distribution rate - - - - - -
Net sales 1 57.58 30.13 22.37 48.87 37.06 24.69
EBITDA 1 -7.257 -44.96 -31.82 -18.23 -20.41 -7.003
EBIT 1 -7.732 -45.43 -32.25 -19.46 -23.68 -11.38
Net income 1 -6.586 -41.1 -34.45 -18.43 -20.16 -6.56
Net Debt 1 30.73 -28.4 -49.99 -27.95 -29.54 -21.62
Reference price 2 0.1700 0.0600 0.0400 0.0400 0.0350 0.0100
Nbr of stocks (in thousands) 490,027 933,873 1,933,866 1,944,817 1,955,053 1,957,013
Announcement Date 10/30/20 10/29/21 10/28/22 10/31/23 1/28/25 1/30/26
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 4.79M
352.33x13.5x98.75x-.--% 1,464B
9.15x1.23x11.14x3.57% 214B
15.06x0.81x5.56x1.64% 102B
34.87x8.81x22.44x1.11% 74.41B
7.33x0.33x2.65x0.92% 68.68B
8.3x1.23x13.94x3.16% 59.8B
11.77x0.27x3.37x4.98% 48.25B
22.34x1.3x7.3x2.42% 44.09B
7.47x0.06x0.61x7.76% 41.22B
Average 52.07x 3.06x 18.42x 2.84% 211.59B
Weighted average by Cap. 247.95x 9.90x 71.22x 0.91%

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. 7080 Stock
  4. Valuation Permaju Industries