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.($)
- - - - 26.28M
25.33x4.08x14.17x2.67% 244B
23.17x4.86x11.92x0.71% 190B
16.62x1.89x9.72x2.85% 146B
-135.05x18.59x102.21x-.--% 116B
-549.83x39.07x160.49x-.--% 110B
16.04x2.89x11.15x5.02% 94.15B
22.42x5.82x14.3x2.52% 67.81B
24.9x2.07x13.12x1.25% 47.5B
14.75x2.13x9.07x5.16% 48.76B
Average -60.18x 9.04x 38.46x 2.24% 106.53B
Weighted average by Cap. -54.94x 8.96x 37.42x 2.03%

Y-o-Y evolution of P/E

Valuation ratios - P/E - PUC

Historical PBR trend

Valuation ratios - PBR - PUC

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - PUC

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - PUC