Company Valuation: PSB Holdings, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 91.58 116.6 95.73 93.6 110.6 107.2
Change - 27.35% -17.93% -2.22% 18.13% -3.04%
Enterprise Value (EV) 1 135.9 131.6 140.8 225.7 257.4 214
Change - -3.1% 6.99% 60.25% 14.05% -16.87%
P/E 8.57x 9.05x 7.13x 10.3x 11.2x 7.89x
PBR 0.88x 1.04x 0.99x 0.9x 0.99x 0.84x
PEG - 0.5x 1.08x -0.3x 1.13x 0.2x
Capitalization / Revenue 2.42x 2.48x 2.02x 2.11x 2.46x 2.09x
EV / Revenue 3.59x 2.8x 2.97x 5.09x 5.74x 4.17x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 0.42 0.46 0.5 0.6 0.64 0.68
Rate of return 2.04% 1.77% 2.28% 2.71% 2.42% 2.61%
EPS 2 2.399 2.879 3.07 2.156 2.37 3.31
Distribution rate 17.5% 16% 16.3% 27.8% 27% 20.5%
Net sales 1 37.8 46.94 47.42 44.31 44.86 51.38
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 10.69 12.82 13.64 9.569 10.29 13.95
Net Debt 1 44.27 15.01 45.12 132.1 146.9 106.8
Reference price 2 20.57 26.05 21.90 22.11 26.50 26.10
Nbr of stocks (in thousands) 4,452 4,477 4,371 4,234 4,173 4,108
Announcement Date 2/19/21 2/18/22 3/10/23 2/16/24 2/26/25 3/17/26
1USD in Million2USD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 211M
13.64x - - 1.87% 902B
6.27x - - 4.95% 426B
7x - - 4.58% 372B
11.56x - - 2.33% 355B
6.33x - - 4.89% 338B
11.7x - - 4.46% 326B
6.94x - - 4.57% 312B
17.25x - - 2.44% 274B
11.43x - - 2.26% 252B
Average 10.23x 3.59% 355.7B
Weighted average by Cap. 10.52x 3.4%

Y-o-Y evolution of P/E

Valuation ratios - P/E - PSB Holdings, Inc.

Historical PBR trend

Valuation ratios - PBR - PSB Holdings, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - PSB Holdings, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - PSB Holdings, Inc.

  1. Stock Market
  2. Stocks
  3. PSBQ Stock
  4. Valuation PSB Holdings, Inc.