Valuation Thriven Global

Stocks

Market Closed - BURSA MALAYSIA 04:50:01 2026-08-19 EDT			5-day change	1st Jan Change
0.0700 ^MYR	-6.67%		-6.67%	-

12:06pm	Thriven Global Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-20	Thriven Global Berhad Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	112.1	79.31	51.96	57.43	71.1	38.29
Change	-	-29.27%	-34.48%	10.53%	23.81%	-46.15%
Enterprise Value (EV) ¹	215.5	187.4	122.8	132.6	135.7	94.8
Change	-	-13.02%	-34.46%	7.98%	2.28%	-30.12%
P/E	-17.8x	-4.98x	-7.52x	-1.25x	-2.75x	-1.87x
PBR	0.6x	0.48x	0.33x	0.52x	0.84x	0.59x
PEG	-	-0x	0.1x	-0x	0.1x	0.1x
Capitalization / Revenue	0.76x	0.92x	0.64x	0.63x	2.16x	1.94x
EV / Revenue	1.47x	2.18x	1.52x	1.46x	4.12x	4.81x
EV / EBITDA	14.2x	-73.1x	52.2x	-4.15x	-10.4x	-8.33x
EV / EBIT	18.6x	-28.4x	130x	-3.66x	-8.19x	-6.44x
EV / FCF	11.1x	52x	0.79x	16.3x	20.8x	-13.5x
FCF Yield	8.97%	1.92%	126%	6.14%	4.8%	-7.39%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0115	-0.0291	-0.0126	-0.0841	-0.0472	-0.0374
Distribution rate	-	-	-	-	-	-
Net sales ¹	147	85.88	81.04	90.82	32.93	19.72
EBITDA ¹	15.2	-2.564	2.355	-32	-13.07	-11.38
EBIT ¹	11.6	-6.593	0.946	-36.2	-16.57	-14.73
Net income ¹	-6.288	-15.94	-6.908	-46.01	-25.84	-20.47
Net Debt ¹	103.4	108.1	70.88	75.21	64.56	56.51
Reference price ²	0.2050	0.1450	0.0950	0.1050	0.1300	0.0700
Nbr of stocks (in thousands)	546,944	546,944	546,944	546,944	546,944	546,944
Announcement Date	4/30/21	4/29/22	4/28/23	4/30/24	4/30/25	4/30/26

¹MYR in Million²MYR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
THRIVEN GLOBAL	-	-	-	-	10.1M
SUN HUNG KAI PROPERTIES LIMITED	15.22x	4.85x	13.05x	3.33%	43.33B
CHINA RESOURCES LAND LIMITED	9x	1.53x	8.01x	3.94%	31.13B
MITSUBISHI ESTATE CO., LTD.	17.84x	3.98x	16.25x	1.38%	27.14B
EMAAR PROPERTIES	5.5x	0.67x	1.42x	9.06%	26.57B
MITSUI FUDOSAN CO., LTD.	13.43x	3.03x	14.6x	2.62%	24.36B
ALPHA DHABI HOLDING	8.07x	0.89x	3.26x	2.77%	20.65B
CK ASSET HOLDINGS LIMITED	10.77x	2.08x	9.73x	4.13%	20.39B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.28x	6.52x	17.43x	1.6%	19.18B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.63x	1.68x	14.54x	3.55%	19.38B
Average	11.53x	2.80x	10.92x	3.6%	23.21B
Weighted average by Cap.	11.82x	2.91x	10.90x	3.66%