Company Valuation: SBC Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 72.26 101.9 101.9 95.49 91.61 78.71
Change - 41.07% 0% -6.33% -4.05% -14.08%
Enterprise Value (EV) 1 144.8 216.1 195.1 183.7 197.8 154.3
Change - 49.23% -9.71% -5.85% 7.7% -22.01%
P/E 7.43x 35.3x 7.32x -274x 309x 4.57x
PBR 0.17x 0.24x 0.24x 0.23x 0.22x 0.18x
PEG - -0.5x 0x 3x -2x 0x
Capitalization / Revenue 0.42x 1.55x 0.88x 1.53x 1.74x 1.19x
EV / Revenue 0.85x 3.29x 1.68x 2.95x 3.75x 2.34x
EV / EBITDA 7.88x 26.2x 7.51x 36.9x 56.2x 5.01x
EV / EBIT 8.59x 32.9x 7.92x 59x 100x 5.4x
EV / FCF 4.61x 6.74x 10.1x 35.7x -9.64x 6.95x
FCF Yield 21.7% 14.8% 9.95% 2.8% -10.4% 14.4%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0377 0.0112 0.054 -0.001348 0.00115 0.0668
Distribution rate - - - - - -
Net sales 1 170.2 65.61 116.1 62.33 52.74 65.89
EBITDA 1 18.38 8.239 25.98 4.976 3.523 30.81
EBIT 1 16.85 6.564 24.63 3.114 1.976 28.56
Net income 1 9.734 2.886 13.93 -0.348 0.297 17.25
Net Debt 1 72.55 114.2 93.18 88.21 106.2 75.59
Reference price 2 0.2800 0.3950 0.3950 0.3700 0.3550 0.3050
Nbr of stocks (in thousands) 258,070 258,070 258,070 258,070 258,070 258,070
Announcement Date 8/28/20 8/30/21 7/29/22 7/31/23 7/31/24 7/31/25
1MYR in Million2MYR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 15.25M
15.09x4.7x12.78x3.34% 43.21B
6.15x0.76x1.55x8.2% 29.36B
21.86x4.32x18.12x1.16% 29.74B
7.64x1.38x6.93x4.67% 27.5B
14.88x3.12x15.4x2.35% 24.8B
15.8x1.01x6.66x2.36% 21.94B
9.12x2.2x7.55x4.07% 19.92B
15.15x6.64x18.83x1.25% 19.96B
Average 13.21x 3.02x 10.98x 3.43% 24.05B
Weighted average by Cap. 13.36x 3.09x 11.00x 3.53%

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