Company Valuation: SC Estate Builder

Data adjusted to current consolidation scope
Fiscal Period: January 2021 2023 2024 2026
Market Cap 1 52.69 53.7 16.11 26.6
Change - - -70% -
Enterprise Value (EV) 1 51.48 53.65 11.32 23.3
Change - - -78.91% -
P/E -28.8x -20.2x -3.5x 15.3x
PBR 1.58x 1.57x 1.46x 0.55x
PEG - - -0x -
Capitalization / Revenue 15.7x 32.6x 2.62x 1.12x
EV / Revenue 15.4x 32.5x 1.84x 0.98x
EV / EBITDA -29.2x -23x -1.38x 15.4x
EV / EBIT -27.5x -22.4x -1.37x 15.8x
EV / FCF -7.94x - - -
FCF Yield -12.6% - - -
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -0.001912 -0.002474 -0.004286 0.000326
Distribution rate - - - -
Net sales 1 3.351 1.649 6.145 23.78
EBITDA 1 -1.764 -2.335 -8.195 1.513
EBIT 1 -1.875 -2.397 -8.23 1.476
Net income 1 -1.86 -2.657 -8.162 1.024
Net Debt 1 -1.217 -0.0537 -4.795 -3.304
Reference price 2 0.0550 0.0500 0.0150 0.0050
Nbr of stocks (in thousands) 958,091 1,074,091 1,074,091 5,319,972
Announcement Date 11/19/21 5/31/23 10/30/24 5/29/26
1MYR in Million2MYR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 13.02M
13.37x1.28x9.86x1.29% 38.99B
11.31x1.31x7.88x0.91% 21.29B
15.89x0.7x10.84x2.59% 18.33B
9.95x0.92x8.73x4.01% 17.42B
16.52x1.71x11.55x-.--% 15.78B
9.74x0.81x8.77x4.28% 13.92B
10.52x1.26x7.66x0.77% 12.32B
13.19x0.81x6.51x3.18% 6.59B
Average 12.56x 1.10x 8.98x 2.13% 16.07B
Weighted average by Cap. 12.72x 1.15x 9.30x 1.91%

Y-o-Y evolution of P/E

Valuation ratios - P/E - SC Estate Builder

Historical PBR trend

Valuation ratios - PBR - SC Estate Builder

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - SC Estate Builder

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - SC Estate Builder

  1. Stock Market
  2. Stocks
  3. 0109 Stock
  4. Valuation SC Estate Builder