Company Valuation: SBC Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 101.9 101.9 95.49 91.61 78.71 64.05
Change - 0% -6.33% -4.05% -14.08% -18.62%
Enterprise Value (EV) 1 216.1 195.1 183.7 197.8 154.3 143.6
Change - -9.71% -5.85% 7.7% -22.01% -6.91%
P/E 35.3x 7.32x -274x 309x 4.57x -25.8x
PBR 0.24x 0.24x 0.23x 0.22x 0.18x 0.15x
PEG - 0x 3x -2x 0x 0x
Capitalization / Revenue 1.55x 0.88x 1.53x 1.74x 1.19x 4.25x
EV / Revenue 3.29x 1.68x 2.95x 3.75x 2.34x 9.54x
EV / EBITDA 26.2x 7.51x 36.9x 56.2x 5.01x -14.8x
EV / EBIT 32.9x 7.92x 59x 100x 5.4x -12x
EV / FCF 6.74x 10.1x 35.7x -9.64x 6.95x -9.57x
FCF Yield 14.8% 9.95% 2.8% -10.4% 14.4% -10.4%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0112 0.054 -0.001348 0.00115 0.0668 -0.0097
Distribution rate - - - - - -
Net sales 1 65.61 116.1 62.33 52.74 65.89 15.06
EBITDA 1 8.239 25.98 4.976 3.523 30.81 -9.685
EBIT 1 6.564 24.63 3.114 1.976 28.56 -11.92
Net income 1 2.886 13.93 -0.348 0.297 17.25 -2.481
Net Debt 1 114.2 93.18 88.21 106.2 75.59 79.59
Reference price 2 0.3950 0.3950 0.3700 0.3550 0.3050 0.2500
Nbr of stocks (in thousands) 258,070 258,070 258,070 258,070 258,070 256,218
Announcement Date 8/30/21 7/29/22 7/31/23 7/31/24 7/31/25 7/31/26
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 14.76M
13.97x4.54x12.2x3.62% 39.78B
5.75x0.77x1.62x8.61% 27.96B
17.85x3.95x15.88x1.37% 27.69B
7.79x1.41x7.78x4.54% 26.03B
13.72x3.07x14.71x2.55% 25.46B
8.17x0.91x3.3x2.73% 20.9B
10.25x2.01x8.28x4.1% 20.6B
13.01x6.39x16.79x1.67% 18.75B
38.15x13.96x35.15x3.11% 18.41B
Average 14.30x 4.11x 12.86x 3.59% 22.56B
Weighted average by Cap. 13.70x 3.83x 12.19x 3.71%

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. 5207 Stock
  4. Valuation SBC Corporation
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!