Company Valuation: Public Packages Holdings

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 205.6 145.5 164.8 197.2 221.4 169.4
Change - -29.25% 13.31% 19.62% 12.27% -23.49%
Enterprise Value (EV) 1 156.9 67.67 61.95 51.46 35.6 -52.96
Change - -56.87% -8.46% -16.94% -30.81% -248.74%
P/E 7.58x 6.14x 4.27x 4.06x 5.4x 4.07x
PBR 0.75x 0.48x 0.48x 0.51x 0.51x 0.36x
PEG - -0.5x 0.1x 0.2x -0.3x 2.62x
Capitalization / Revenue 1.08x 0.74x 0.74x 0.94x 1.07x 0.85x
EV / Revenue 0.82x 0.34x 0.28x 0.25x 0.17x -0.26x
EV / EBITDA 3.93x 1.7x 1.13x 0.9x 0.62x -0.97x
EV / EBIT 5.19x 2.23x 1.34x 1.07x 0.73x -1.14x
EV / FCF 4.46x 2.74x 2.84x 1.34x 1.13x -1.47x
FCF Yield 22.4% 36.6% 35.2% 74.6% 88.7% -67.9%
Dividend per Share 2 0.0018 - 0.0025 0.00375 0.00375 0.0075
Rate of return 0.23% - 0.4% 0.51% 0.45% 1.18%
EPS 2 0.1027 0.0896 0.1452 0.1822 0.1537 0.1561
Distribution rate 1.75% - 1.72% 2.06% 2.44% 4.8%
Net sales 1 190.3 196.8 223.7 209.6 206.8 200
EBITDA 1 39.93 39.69 54.81 57.05 57.19 54.64
EBIT 1 30.24 30.34 46.38 48.18 48.81 46.48
Net income 1 27.12 23.67 38.49 48.49 40.97 41.63
Net Debt 1 -48.7 -77.79 -102.9 -145.7 -185.8 -222.3
Reference price 2 0.7786 0.5500 0.6200 0.7400 0.8300 0.6350
Nbr of stocks (in thousands) 264,073 264,482 265,852 266,439 266,697 266,697
Announcement Date 4/30/21 4/6/22 4/27/23 4/25/24 4/23/25 4/24/26
1MYR in Million2MYR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 44.69M
26.24x2.59x12.35x2.12% 22.74B
29.37x1.11x7.44x4.25% 22.57B
-22.99x1.16x9.43x5.17% 19.26B
21.58x2.44x9.97x1.82% 6.75B
19.39x2.2x13.49x3.1% 4.94B
-9.84x1.19x7.18x4.28% 4.94B
-46.12x0.83x8.47x2.1% 4.49B
15.49x1.2x7.6x3.01% 3.37B
13.23x0.96x6.54x4.54% 3B
Average 5.15x 1.52x 9.16x 3.38% 9.21B
Weighted average by Cap. 9.72x 1.63x 9.59x 3.54%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Public Packages Holdings

Historical PBR trend

Valuation ratios - PBR - Public Packages Holdings

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Public Packages Holdings

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Public Packages Holdings

  1. Stock Market
  2. Stocks
  3. 8273 Stock
  4. Valuation Public Packages Holdings