Company Valuation: T7 Global

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 258.9 244.1 326.4 402.3 266.4 259.3 - -
Change - -5.71% 33.69% 23.28% -33.8% -2.64% - -
Enterprise Value (EV) 258.9 244.1 326.4 402.3 266.4 259.3 259.3 259.3
Change - -5.71% 33.69% 23.28% -33.8% -2.64% 0% 0%
P/E - 12.1x 10.1x 8.46x 5.63x 4.35x 4.22x 4.82x
PBR - - 1.02x 1x 0.56x 0.48x 0.43x 0.39x
PEG - - 0.2x 0.3x -0.66x 0.2x 1.31x -0.4x
Capitalization / Revenue 0.98x 0.67x 0.56x 0.62x 0.37x 0.33x 0.33x 0.36x
EV / Revenue 0x 0x 0x 0x 0x 0.33x 0.33x 0.36x
EV / EBITDA - - 0x 0x 0x 1.3x 1.28x 1.35x
EV / EBIT - 0x 0x 0x 0x 1.7x - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 - 0.0272 0.0437 0.0573 0.0524 0.062 0.064 0.056
Distribution rate - - - - - - - -
Net sales 1 264.3 365.6 586.2 647.2 721.2 774.4 794 724
EBITDA 1 - - 101.5 167.8 207.5 199 202 192
EBIT 1 - 40.41 72.38 110.2 140.1 152.4 - -
Net income 1 10.51 20.26 33.08 40.33 46.75 57.2 59 52
Net Debt - - - - - - - -
Reference price 2 0.3500 0.3300 0.4400 0.4850 0.2950 0.2700 0.2700 0.2700
Nbr of stocks (in thousands) 739,706 739,706 741,706 829,559 902,910 960,510 - -
Announcement Date 2/21/22 2/27/23 2/26/24 2/28/25 2/26/26 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
4.35x - - - 64.12M
21.67x2.34x10.68x2.2% 79.09B
20.62x2.56x14.16x1.49% 61.37B
24.53x2.68x13.22x0.27% 29.49B
14.13x1.47x8.04x2.03% 28.16B
27.75x0.53x4.59x3.67% 10.19B
22.3x0.83x7.28x1.94% 7.11B
7.12x1.46x5.91x3.11% 6.7B
16.52x1.4x6.59x1.25% 6.32B
9.25x - - 4.11% 6.06B
Average 16.83x 1.66x 8.81x 2.23% 23.46B
Weighted average by Cap. 20.25x 2.16x 10.99x 1.86%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA