Company Valuation: Rubberex Corporation (M)

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,164 454.4 370.7 290.6 198.4 104.7
Change - -60.94% -18.42% -21.62% -31.72% -47.22%
Enterprise Value (EV) 1 1,005 157.9 285.2 270.5 192.9 83.14
Change - -84.29% 80.59% -5.13% -28.7% -56.9%
P/E 8.57x 2.38x -5.95x -4.51x -13.5x -2.35x
PBR 3.08x 0.76x 0.61x 0.54x 0.39x 0.23x
PEG - 0.1x 0x -1.38x 0.2x -0x
Capitalization / Revenue 2.79x 0.88x 2.07x 1.86x 1.33x 0.7x
EV / Revenue 2.41x 0.31x 1.59x 1.73x 1.29x 0.55x
EV / EBITDA 5.82x 0.65x -9.98x -5.89x -43.6x -12.8x
EV / EBIT 6.1x 0.69x -6.63x -4.29x -9.69x -4.24x
EV / FCF 22.2x 2.57x -6.06x -6.96x 19.9x 3x
FCF Yield 4.49% 38.9% -16.5% -14.4% 5.02% 33.4%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.1634 0.2181 -0.0622 -0.0643 -0.0133 -0.0404
Distribution rate - - - - - -
Net sales 1 416.6 514.7 179 156.5 149.7 150.3
EBITDA 1 172.8 242.5 -28.57 -45.91 -4.423 -6.498
EBIT 1 164.8 230 -43 -63.14 -19.92 -19.59
Net income 1 131.2 185.7 -55.69 -64.38 -13.92 -44.5
Net Debt 1 -158.6 -296.5 -85.54 -20.01 -5.49 -21.56
Reference price 2 1.4000 0.5200 0.3700 0.2900 0.1800 0.0950
Nbr of stocks (in thousands) 831,108 873,903 1,001,920 1,001,920 1,102,111 1,102,111
Announcement Date 4/22/21 4/28/22 4/27/23 4/26/24 4/28/25 4/24/26
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 16.15M
22.8x3.43x12.87x2.76% 161B
17.95x3.16x11.13x3.74% 101B
15.86x0.18x11.37x0.82% 56.12B
32.74x7.95x20.8x1.23% 53.35B
38.1x3.02x10.38x2.52% 42.13B
39.95x1.44x12.67x0.2% 35.29B
28.13x5.01x15.96x-.--% 26.57B
43.35x7.52x27.13x0.25% 25.79B
23.36x3.42x12.28x1.24% 20.69B
Average 29.14x 3.90x 14.96x 1.42% 52.19B
Weighted average by Cap. 25.83x 3.60x 13.80x 2.07%

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. 7803 Stock
  4. Valuation Rubberex Corporation (M)