Company Valuation: Southern Acids (M)

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 514.9 527.2 493 440.9 417.6 414.9
Change - 2.39% -6.49% -10.56% -5.28% -0.66%
Enterprise Value (EV) 1 282.2 230.3 114.4 68.72 50.77 -11.56
Change - -18.4% -50.31% -39.94% -26.12% -122.76%
P/E 13.8x 5.58x 14.8x 32.3x 11.4x 11.1x
PBR 0.81x 0.72x 0.65x 0.57x 0.54x 0.53x
PEG - 0x -0.2x -0.5x 0x 6.03x
Capitalization / Revenue 0.69x 0.45x 0.45x 0.48x 0.38x 0.44x
EV / Revenue 0.38x 0.19x 0.1x 0.07x 0.05x -0.01x
EV / EBITDA 3.46x 1.33x 1.16x 1.01x 0.52x -0.11x
EV / EBIT 4.63x 1.53x 1.51x 1.54x 0.69x -0.15x
EV / FCF 13.2x 5.8x 1.26x 4.9x 2.49x -0.13x
FCF Yield 7.56% 17.2% 79.3% 20.4% 40.2% -770%
Dividend per Share 2 0.05 0.05 0.05 0.05 0.05 0.05
Rate of return 1.33% 1.3% 1.39% 1.55% 1.64% 1.65%
EPS 2 0.2728 0.6895 0.2431 0.0996 0.268 0.273
Distribution rate 18.3% 7.25% 20.6% 50.2% 18.7% 18.3%
Net sales 1 745.9 1,181 1,107 920.2 1,106 933.6
EBITDA 1 81.48 172.7 98.57 68.01 98.45 103.3
EBIT 1 60.92 150.6 75.7 44.52 73.69 76.72
Net income 1 37.36 94.42 33.29 13.63 36.7 37.38
Net Debt 1 -232.7 -296.9 -378.5 -372.2 -366.9 -426.5
Reference price 2 3.760 3.850 3.600 3.220 3.050 3.030
Nbr of stocks (in thousands) 136,934 136,934 136,934 136,934 136,934 136,934
Announcement Date 7/29/21 7/29/22 7/28/23 7/26/24 7/29/25 7/28/26
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 101M
15.51x0.51x6.6x1.94% 5.92B
17.37x0.86x8.05x3.73% 572M
12.54x - - 3.1% 394M
-96.7x - - - 308M
Average -12.82x 0.69x 7.32x 2.92% 1.46B
Weighted average by Cap. 10.68x 0.54x 6.73x 2.15%

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. 5134 Stock
  4. Valuation Southern Acids (M)