Company Valuation: Priceworth International

Data adjusted to current consolidation scope
Fiscal Period: November 2020 2021 2022 2024 2025
Market Cap 1 135.1 27.48 174.5 104.2 56.13
Change - -79.67% 535.06% - -46.15%
Enterprise Value (EV) 1 166.8 66.34 181.8 175.8 71.46
Change - -60.23% 174.01% - -59.36%
P/E -1.83x -0.97x 8.05x -1.93x -7.71x
PBR 0.61x 0.15x 0.73x 0.54x 0.31x
PEG - 0x -0x - 0.1x
Capitalization / Revenue 5.23x 0.61x 1.35x 1.38x 0.94x
EV / Revenue 6.46x 1.47x 1.41x 2.32x 1.2x
EV / EBITDA -5.15x 44.6x 9.64x -3.42x -4.29x
EV / EBIT -3.06x -3.74x 43.2x -2.93x -3x
EV / FCF 14x - -5.22x - -
FCF Yield 7.12% - -19.2% - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.164 -0.0566 0.0149 -0.0337 -0.004538
Distribution rate - - - - -
Net sales 1 25.83 45.06 129 75.68 59.77
EBITDA 1 -32.42 1.486 18.85 -51.34 -16.64
EBIT 1 -54.54 -17.75 4.206 -59.95 -23.8
Net income 1 -67.16 -26.38 17.18 -52.11 -7.279
Net Debt 1 31.67 38.86 7.273 71.59 15.33
Reference price 2 0.3000 0.0550 0.1200 0.0650 0.0350
Nbr of stocks (in thousands) 450,441 499,580 1,454,123 1,603,630 1,603,630
Announcement Date 10/30/20 4/29/22 4/28/23 10/30/24 3/31/26
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 13.72M
32.62x4.41x16.16x2.82% 8.08B
21.36x0.72x8.89x - 5.11B
-10.06x0.45x11.7x - 1.33B
41.29x1.99x17.33x0.45% 648M
Average 21.30x 1.89x 13.52x 1.64% 3.04B
Weighted average by Cap. 25.47x 2.72x 13.37x 2.65%

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. MAXLAND Stock
  4. Valuation Priceworth International