Company Valuation: SkyeChip

Data adjusted to current consolidation scope
Fiscal Period: March 2027 2028 2029
Market Cap 1 5,693 - -
Change - - -
Enterprise Value (EV) 5,693 5,693 5,693
Change - 0% 0%
P/E 96.1x 72.9x 58.7x
PBR 10.3x 9.13x 9.06x
PEG 4.3x 2.3x 2.4x
Capitalization / Revenue 29.1x 24x 17.9x
EV / Revenue 29.1x 24x 17.9x
EV / EBITDA 82.9x 66.2x 45.4x
EV / EBIT 101x 80.2x 54.7x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 0.00833 0.00892 0.044
Rate of return 0.26% 0.28% 1.39%
EPS 2 0.033 0.0435 0.054
Distribution rate 25.2% 20.5% 81.5%
Net sales 1 195.8 237.2 318.2
EBITDA 1 68.66 86.05 125.3
EBIT 1 56.64 70.98 104
Net income 1 60.08 81.44 107
Net Debt - - -
Reference price 2 3.170 3.170 3.170
Nbr of stocks (in thousands) 1,796,000 - -
Announcement Date - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
94.24x - - 0.27% 1.39B
22.57x3.69x12.9x2.94% 217B
13.47x1.48x7.8x3.56% 111B
-110.32x17.53x101.37x-.--% 109B
14.7x2.68x10.13x5.59% 86.11B
20.25x5.32x13.06x2.81% 61.39B
14.68x2.14x9.06x5.31% 47.55B
20.97x1.72x10.57x1.44% 40.45B
20.28x1.53x9.74x0.91% 38.87B
17.92x2.26x10.85x4.87% 36.84B
Average 12.88x 4.26x 20.61x 2.77% 74.95B
Weighted average by Cap. -0.05x 5.02x 24.13x 2.95%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield