Company Valuation: SMRT Holdings

Data adjusted to current consolidation scope
Fiscal Period: June 2023 2024 2025 2026 2027 2028
Market Cap 1 338.4 428 416.7 86.52 - -
Change - 26.5% -2.66% -79.23% - -
Enterprise Value (EV) 338.4 411.8 416.7 86.52 86.52 86.52
Change - 21.71% 1.17% -79.23% 0% 0%
P/E -19.5x 16.3x 14.8x 4.61x 5.59x 5.43x
PBR - 6.3x 4.36x - - -
PEG - -0x 2.26x -0.1x -1.01x 1.85x
Capitalization / Revenue 3.73x 6.2x 5.79x 1.5x 1.81x 1.84x
EV / Revenue 0x 0x 0x 1.7x 1.81x 1.84x
EV / EBITDA - 0x 0x 4.2x 4.39x 4.44x
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0389 0.0579 0.0617 0.0369 0.034 0.035
Distribution rate - - - - - -
Net sales 1 90.81 69.09 71.92 51.73 47.8 47
EBITDA 1 - 28.57 30.28 19.68 19.7 19.5
EBIT - 27.39 29.21 - - -
Net income 1 - 26.69 28.42 16.87 15.6 16
Net Debt - -16.22 - - - -
Reference price 2 0.7600 0.9450 0.9150 0.1900 0.1900 0.1900
Nbr of stocks (in thousands) 445,240 452,960 455,355 455,355 - -
Announcement Date 8/30/23 8/20/24 8/19/25 8/19/26 - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
5.28x - - - 21.25M
23.89x3.87x13.52x2.78% 229B
-129x17.99x99.72x-.--% 116B
13.66x1.51x7.91x3.51% 113B
14.25x2.6x9.8x5.77% 83.35B
19.32x5.13x12.59x2.94% 58.46B
13.6x1.96x8.33x5.73% 43.99B
21.07x1.72x10.72x1.39% 42.35B
19.99x1.5x9.62x0.95% 39.17B
16.65x2.09x9.91x5.25% 34.16B
Average 1.87x 4.26x 20.24x 3.15% 75.92B
Weighted average by Cap. -3.67x 5.20x 24.55x 2.91%

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. 0117 Stock
  4. Valuation SMRT Holdings
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!