Company Valuation: PUC

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2024 2025
Market Cap 1 104.9 207.2 60.25 125.1 45.72
Change - 97.56% -70.92% - -63.44%
Enterprise Value (EV) 1 105.1 198.7 62.17 132.1 64.05
Change - 89.05% -68.71% - -51.5%
P/E -1.86x -2.48x -1.05x -1.66x -1.12x
PBR 0.66x 1.05x 0.35x 0.87x 0.38x
PEG - 0.1x 0x - 0x
Capitalization / Revenue 12.2x 8.9x 3.13x 5.26x 0.72x
EV / Revenue 12.2x 8.54x 3.23x 5.56x 1x
EV / EBITDA -1.91x -3.6x -1.28x -2.32x -1.69x
EV / EBIT -1.87x -3.53x -1.26x -2.31x -1.68x
EV / FCF -4.39x -2.84x -2.45x - -
FCF Yield -22.8% -35.2% -40.9% - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.0859 -0.0585 -0.0334 -0.027 -0.0134
Distribution rate - - - - -
Net sales 1 8.601 23.27 19.25 23.77 63.83
EBITDA 1 -54.97 -55.19 -48.4 -57.03 -37.98
EBIT 1 -56.1 -56.22 -49.31 -57.23 -38.13
Net income 1 -74.62 -62.43 -53.56 -63.28 -39.08
Net Debt 1 0.2211 -8.508 1.919 7.012 18.33
Reference price 2 0.1600 0.1450 0.0350 0.0450 0.0150
Nbr of stocks (in thousands) 655,491 1,428,973 1,721,375 2,779,223 3,048,011
Announcement Date 5/31/21 4/29/22 4/28/23 10/30/24 4/30/26
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 22.38M
22.19x3.61x12.6x3.02% 211B
-102.72x16.28x94.23x-.--% 102B
12.28x1.36x7.12x3.91% 102B
15.34x2.8x10.59x5.36% 89.66B
20.46x5.35x13.13x2.8% 61.3B
14.8x2.16x9.15x5.28% 47.94B
20.64x1.69x10.75x1.42% 39.83B
21.15x1.56x9.88x0.9% 39.45B
18.35x2.36x11.29x4.71% 38.18B
Average 4.72x 4.13x 19.86x 3.04% 73.03B
Weighted average by Cap. 1.61x 4.73x 22.46x 3.03%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA