Valuation Thriven Global

Stocks

Market Closed - BURSA MALAYSIA 04:50:01 2026-10-07 EDT			5-day change	1st Jan Change
0.0600 ^MYR	-7.69%		0.00%	-14.29%

08-19	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	-	-	-	-	8.7M
VINGROUP	62.72x	-	-	-	66.92B
EMAAR PROPERTIES	5.64x	0.74x	1.53x	8.73%	27.58B
MITSUBISHI ESTATE CO., LTD.	17.17x	3.87x	15.55x	1.43%	26.45B
MITSUI FUDOSAN CO., LTD.	13.13x	3.01x	14.41x	2.66%	24.18B
VINHOMES	9.26x	3.39x	7.76x	-.--%	21.81B
ALPHA DHABI HOLDING	7.91x	0.88x	3.19x	2.82%	20.24B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	12.51x	6.28x	16.51x	1.74%	17.89B
ALDAR PROPERTIES	7.77x	1.88x	5.74x	2.65%	17.62B
DLF LIMITED	33.01x	15.34x	53.06x	1.3%	17.1B
Average	18.79x	4.42x	14.72x	2.67%	23.98B
Weighted average by Cap.	26.74x	4.02x	13.54x	2.89%