Company Valuation: Techbond Group

Data adjusted to current consolidation scope
Fiscal Period: June 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 190.6 198.5 303.1 223.8 220 - -
Change - 4.17% 52.65% -26.15% -1.69% - -
Enterprise Value (EV) 190.6 191.5 275.2 223.8 220 220 220
Change - 0.49% 43.71% -18.68% -1.69% 0% 0%
P/E 18.8x 19.1x 19.3x - 10.5x 9.67x 9.51x
PBR - 1.17x 1.51x - 0.74x 0.66x 0.58x
PEG - 7.3x 0.4x - - 0.4x 5.71x
Capitalization / Revenue - 1.82x 2.01x - 1.57x 1.57x 1.48x
EV / Revenue - 0x 0x - 1.51x 1.57x 1.48x
EV / EBITDA - - - - 8.8x 7.59x 7.1x
EV / EBIT - 0x 0x - 10.1x 9.17x 8.63x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - 0.0075 0.005 0.01 0.0075 0.0115 0.0115
Rate of return - 2% 0.92% 3.39% 2.83% 3.97% 3.97%
EPS 2 0.0191 0.0196 0.0283 - 0.0252 0.03 0.0305
Distribution rate - 38.3% 17.7% - 29.8% 38.3% 37.7%
Net sales 1 - 108.9 151.1 - 128.3 140 149
EBITDA 1 - - - - 25.57 29 31
EBIT 1 - 12.1 19.95 - 19.3 24 25.5
Net income 1 11.2 11.01 16.4 - 19.09 20.9 21.7
Net Debt - -7.016 -27.83 - - - -
Reference price 2 0.3600 0.3750 0.5450 0.2950 0.2900 0.2900 0.2900
Nbr of stocks (in thousands) 529,397 529,397 556,058 758,695 758,695 - -
Announcement Date 8/24/22 8/23/23 8/22/24 8/21/25 8/20/26 - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - 3.9% 54.76M
14.32x1.51x8.42x2.89% 32.79B
12.67x1.26x6.86x1.9% 2.73B
16.54x0.89x6.36x2.3% 2.34B
12.89x1.39x7.09x - 1.28B
Average 14.10x 1.27x 7.18x 2.75% 7.84B
Weighted average by Cap. 14.29x 1.45x 8.15x 2.78%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 5289 Stock
  4. Valuation Techbond Group
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!