Company Valuation: Sycal Ventures

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


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 16.86M
55.55x2.56x24.44x0.07% 96.62B
12.36x1.06x5.79x4.73% 71.21B
33.46x4.2x22.82x0.2% 57.1B
26.01x2x19.7x1.14% 55.69B
51.4x4.07x25.79x1.9% 40.35B
27.66x0.7x11.44x2.23% 34.75B
23.1x1.58x14.53x0.2% 33.37B
22.33x0.45x7.09x2.71% 30.42B
4.96x0.31x5.79x5.92% 26.52B
Average 28.54x 1.88x 15.27x 2.12% 44.6B
Weighted average by Cap. 31.89x 2.10x 16.74x 1.83%

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. 9717 Stock
  4. Valuation Sycal Ventures
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!