Company Valuation: Sycal Ventures

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 85.35 74.94 74.94 95.75 79.1 70.78
Change - -12.2% 0% 27.78% -17.39% -10.53%
Enterprise Value (EV) 1 118.4 116.8 110.9 123.1 94.14 81.63
Change - -1.38% -5.04% 11.06% -23.55% -13.29%
P/E 115x 59.1x 45.5x 50.2x 351x 7.84x
PBR 0.31x 0.27x 0.27x 0.34x 0.28x 0.24x
PEG - 0.8x 1.5x 3.2x -4x 0x
Capitalization / Revenue 1.42x 1.13x 1.04x 1.25x 1.98x 1.29x
EV / Revenue 1.96x 1.76x 1.53x 1.6x 2.36x 1.48x
EV / EBITDA 12.6x 14.1x 11.2x 13.2x 16.5x 5.4x
EV / EBIT 16.1x 18.4x 13.9x 14.8x 18x 5.5x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.001788 0.003048 0.003958 0.004585 0.000542 0.0217
Distribution rate - - - - - -
Net sales 1 60.31 66.26 72.24 76.81 39.89 54.99
EBITDA 1 9.372 8.28 9.868 9.335 5.696 15.12
EBIT 1 7.376 6.363 7.969 8.315 5.236 14.85
Net income 1 0.78 1.269 1.646 1.909 0.226 9.023
Net Debt 1 33.05 41.83 35.94 27.39 15.04 10.85
Reference price 2 0.2050 0.1800 0.1800 0.2300 0.1900 0.1700
Nbr of stocks (in thousands) 416,324 416,324 416,324 416,324 416,324 416,324
Announcement Date 10/29/21 10/31/22 10/31/23 10/31/24 10/30/25 10/31/26
1MYR in Million2MYR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 17.35M
47.14x2.31x21.65x0.07% 91.33B
12.77x1.08x5.94x4.56% 70.59B
27.84x2.11x21.3x1.09% 60.91B
57.74x4.48x27.98x1.76% 44.18B
22.26x2.69x14.96x0.3% 39.4B
26.39x0.66x10.83x2.35% 31.83B
19.2x1.33x12.15x0.23% 29.02B
5.79x0.37x7.03x4.88% 28.41B
22.11x0.41x6.42x2.84% 27.36B
Average 26.80x 1.72x 14.25x 2.01% 42B
Weighted average by Cap. 29.54x 1.89x 15.58x 1.85%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Sycal Ventures

Historical PBR trend

Valuation ratios - PBR - Sycal Ventures

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Sycal Ventures

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Sycal Ventures

  1. Stock Market
  2. Stocks
  3. 9717 Stock
  4. Valuation Sycal Ventures