Company Valuation: Powermatic Data Systems Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 89.83 104.5 84.94 104.9 94.02 110.9
Change - 16.34% -18.73% 23.46% -10.33% 17.91%
Enterprise Value (EV) 1 48.74 56.86 30.2 45.99 30.42 49.43
Change - 16.66% -46.88% 52.26% -33.84% 62.48%
P/E 12.1x 12.8x 8.95x 25.1x 29x 8.99x
PBR 1.42x 1.53x 1.15x 1.4x 1.26x 1.35x
PEG - 1.3x 0.6x -0.4x -1.3x 0x
Capitalization / Revenue 3.42x 3.74x 2.75x 3.73x 6.55x 3.89x
EV / Revenue 1.86x 2.04x 0.98x 1.64x 2.12x 1.74x
EV / EBITDA 4.83x 5.76x 2.53x 3.75x 10.8x 3.75x
EV / EBIT 5.15x 6.17x 2.67x 3.95x 12.8x 3.88x
EV / FCF 8.08x 12.1x 3.35x 10.8x -5.19x -27.8x
FCF Yield 12.4% 8.24% 29.9% 9.25% -19.3% -3.6%
Dividend per Share 2 0.05 0.1 0.05 0.05 0.05 0.04
Rate of return 1.95% 3.34% 2.06% 1.67% 1.86% 1.27%
EPS 2 0.2123 0.2338 0.2714 0.1197 0.0929 0.3516
Distribution rate 23.6% 42.8% 18.4% 41.8% 53.8% 11.4%
Net sales 1 26.25 27.92 30.92 28.1 14.36 28.47
EBITDA 1 10.09 9.878 11.95 12.28 2.817 13.19
EBIT 1 9.459 9.217 11.31 11.63 2.368 12.73
Net income 1 7.419 8.171 9.488 4.185 3.247 12.32
Net Debt 1 -41.09 -47.65 -54.73 -58.87 -63.6 -61.43
Reference price 2 2.570 2.990 2.430 3.000 2.690 3.160
Nbr of stocks (in thousands) 34,953 34,953 34,953 34,953 34,953 35,083
Announcement Date 7/7/21 7/4/22 7/6/23 7/4/24 7/8/25 7/7/26
1SGD in Million2SGD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 76.81M
24.75x5.54x14.36x1.68% 400B
43.03x15.11x30.29x-.--% 207B
14.55x0.59x10.06x3.15% 132B
18.62x5.78x13.84x0.7% 97.79B
35.26x6.82x19.82x0.99% 80.65B
33.33x8.93x21.04x-.--% 61.99B
25.43x6.24x19.89x1.5% 52.85B
42.27x1.95x12.3x1.96% 48.69B
17.22x2.74x11.47x4.13% 48.11B
Average 28.27x 5.97x 17.01x 1.57% 112.97B
Weighted average by Cap. 28.06x 6.77x 17.53x 1.42%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Powermatic Data Systems Limited

Historical PBR trend

Valuation ratios - PBR - Powermatic Data Systems Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Powermatic Data Systems Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Powermatic Data Systems Limited

  1. Stock Market
  2. Stocks
  3. BCY Stock
  4. Valuation Powermatic Data Systems Limited