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.($)
- - - - 9.8M
36.56x4.93x17.78x2.48% 8.74B
-15.11x0.99x30.28x1.97% 5.13B
66.5x2.03x18.41x1.7% 4.85B
17.48x0.59x7.28x - 4.26B
13.17x1.37x8.24x2.08% 2.52B
35.79x2.55x19.06x0.22% 1.58B
13.04x - - - 1.5B
Average 23.92x 2.08x 16.84x 1.69% 3.57B
Weighted average by Cap. 26.18x 2.51x 17.80x 2%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Priceworth International

Historical PBR trend

Valuation ratios - PBR - Priceworth International

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Priceworth International

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Priceworth International

  1. Stock Market
  2. Stocks
  3. 7123 Stock
  4. Valuation Priceworth International