Company Valuation: Ralco Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 45.21 48.26 43.69 39.88 38.35 40.64
Change - 6.74% -9.47% -8.72% -3.82% 5.96%
Enterprise Value (EV) 1 60.49 63.8 60.22 59.65 59.67 62.76
Change - 5.48% -5.62% -0.94% 0.02% 5.19%
P/E 319x 48.1x -40.1x -12.9x -15.1x -5.63x
PBR 1.08x 1.12x 1.04x 0.92x 0.94x 0.96x
PEG - 0x 0x -0x 0.9x -0x
Capitalization / Revenue 0.85x 0.95x 0.77x 0.67x 0.76x 1.28x
EV / Revenue 1.14x 1.26x 1.07x 1x 1.18x 1.98x
EV / EBITDA 32.4x 36.5x -81.4x 461x 41x -15.3x
EV / EBIT 78.5x 90.9x -29.9x -24.7x -49.6x -9.48x
EV / FCF 28.9x -333x -133x -25.7x 29.1x 16.2x
FCF Yield 3.46% -0.3% -0.75% -3.89% 3.44% 6.18%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.002793 0.0197 -0.0214 -0.0607 -0.0501 -0.1422
Distribution rate - - - - - -
Net sales 1 53.19 50.55 56.48 59.88 50.76 31.68
EBITDA 1 1.869 1.749 -0.7401 0.1295 1.456 -4.089
EBIT 1 0.7705 0.7021 -2.011 -2.413 -1.202 -6.621
Net income 1 0.1322 1.003 -1.09 -3.081 -2.545 -7.221
Net Debt 1 15.28 15.55 16.53 19.78 21.32 22.13
Reference price 2 0.8900 0.9500 0.8600 0.7850 0.7550 0.8000
Nbr of stocks (in thousands) 50,797 50,797 50,797 50,797 50,797 50,797
Announcement Date 4/30/21 4/29/22 4/28/23 4/30/24 4/30/25 4/30/26
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 12.2M
13.49x1.33x8.1x6.24% 19.36B
23.34x2.08x10.01x1.57% 7.91B
65.42x - - - 2.31B
14.56x1.16x7.79x2.7% 1.46B
9.97x1.55x8.14x3.52% 1.45B
10.38x - - - 1.41B
Average 22.86x 1.53x 8.51x 3.51% 4.84B
Weighted average by Cap. 19.10x 1.53x 8.59x 4.72%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 7498 Stock
  4. Valuation Ralco Corporation
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!