Company Valuation: PNE PCB

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2023 2024 2025
Market Cap 1 179.4 50.08 22.42 39.24 33.63 25.23
Change - -72.08% -55.23% 75% -14.28% -25%
Enterprise Value (EV) 1 169.5 26.1 8.642 17.47 31.62 17.38
Change - -84.61% -66.89% 102.1% 81.07% -45.05%
P/E -16.7x -4.4x -0.99x -3.11x -2.12x -13.2x
PBR 2.37x 0.48x 0.29x 0.61x 0.68x 0.54x
PEG - 0.1x -0x 0.1x -0.1x 0.2x
Capitalization / Revenue 2.75x 0.63x 0.26x 0.48x 0.57x 0.49x
EV / Revenue 2.6x 0.33x 0.1x 0.21x 0.54x 0.34x
EV / EBITDA -26.3x -3.79x -0.4x -1.26x -1.86x -6.08x
EV / EBIT -20.4x -2.8x -0.36x -1.07x -1.63x -3.89x
EV / FCF -29.6x -1.93x -3.12x 53x -1.38x -
FCF Yield -3.37% -51.8% -32% 1.89% -72.6% -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0309 -0.0216 -0.0406 -0.0225 -0.0283 -0.003413
Distribution rate - - - - - -
Net sales 1 65.12 79.98 85.46 81.58 59.03 51.81
EBITDA 1 -6.443 -6.888 -21.6 -13.81 -17.03 -2.856
EBIT 1 -8.294 -9.333 -24.31 -16.26 -19.44 -4.471
Net income 1 -8.134 -4.839 -20.66 -12.6 -15.88 -1.914
Net Debt 1 -9.824 -23.99 -13.78 -21.77 -2.009 -7.847
Reference price 2 0.5150 0.0950 0.0400 0.0700 0.0600 0.0450
Nbr of stocks (in thousands) 348,258 527,192 560,549 560,549 560,572 560,572
Announcement Date 8/26/20 7/27/21 7/26/22 7/26/23 7/30/24 1/30/26
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 5.49M
23.43x13.34x20.12x0.32% 5,769B
23.23x11.42x15.48x1.08% 2,103B
38.4x16.23x23.84x0.73% 1,730B
14.63x8.98x10.8x0.05% 1,202B
110.52x20.07x76.37x-.--% 1,031B
5.22x3.39x4.09x0.19% 1T
-51.7x10.3x28.67x-.--% 611B
243.9x53.58x109.14x-.--% 324B
Average 50.95x 17.16x 36.06x 0.3% 1,530B
Weighted average by Cap. 31.56x 13.62x 24.58x 0.41%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA