Company Valuation: TOPN EYENPV

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 191.7 191.7 191.7 191.7 92.94 54.22
Change - 0% 0% 0% -51.51% -41.67%
Enterprise Value (EV) 1 197.7 192 197.7 198.3 93.65 63.32
Change - -2.9% 2.99% 0.29% -52.77% -32.39%
P/E 130x 36.3x 34.9x 40.6x 88x 28.7x
PBR 10.1x 8.29x 7.18x 6.52x 1.98x 1.27x
PEG - 0x 8.9x -2.9x -1.1x 0.4x
Capitalization / Revenue 8.53x 5.87x 4.86x 4.46x 2.1x 1.18x
EV / Revenue 8.79x 5.87x 5.01x 4.62x 2.12x 1.38x
EV / EBITDA 39.6x 21.1x 20.1x 18.3x 12.2x 6.73x
EV / EBIT 58.8x 25.4x 24.7x 24.2x 20.1x 11.4x
EV / FCF 81.8x 28.4x 1,817x 79.1x -28.3x 43.3x
FCF Yield 1.22% 3.52% 0.06% 1.26% -3.53% 2.31%
Dividend per Share 2 0.005 0.005 0.008 0.008 0.01 0.01
Rate of return 0.67% 0.67% 1.07% 1.07% 3.33% 5.71%
EPS 2 0.005777 0.0207 0.0215 0.0185 0.003411 0.006098
Distribution rate 86.6% 24.2% 37.2% 43.3% 293% 164%
Net sales 1 22.49 32.68 39.45 42.96 44.19 45.81
EBITDA 1 4.993 9.114 9.827 10.83 7.703 9.41
EBIT 1 3.363 7.557 8.014 8.193 4.666 5.55
Net income 1 1.477 5.284 5.492 4.72 0.8795 1.89
Net Debt 1 5.99 0.2652 6.007 6.587 0.7033 9.102
Reference price 2 0.7500 0.7500 0.7500 0.7500 0.3000 0.1750
Nbr of stocks (in thousands) 255,596 255,596 255,596 255,596 309,816 309,816
Announcement Date 4/30/21 4/29/22 4/28/23 4/30/24 4/30/25 4/30/26
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 12.51M
13.6x0.41x8.58x2.85% 120B
15.82x1.93x9.64x0.66% 102B
-281.44x19.63x-331.94x-.--% 58.23B
13.97x1.53x9.26x2.53% 29.08B
23.05x2.16x12.37x0.89% 26.68B
23.47x2.61x13.23x1.37% 26.61B
8.15x1.46x6.61x-.--% 21.62B
29.08x5.32x22.04x2.38% 19.86B
20.23x1.81x9.1x3.51% 18.93B
Average -14.90x 4.09x -26.79x 1.58% 42.21B
Weighted average by Cap. -24.57x 4.10x -37.00x 1.55%

Y-o-Y evolution of P/E

Valuation ratios - P/E - TOPN EYENPV

Historical PBR trend

Valuation ratios - PBR - TOPN EYENPV

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - TOPN EYENPV

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - TOPN EYENPV

  1. Stock Market
  2. Stocks
  3. 0332 Stock
  4. Valuation TOPN EYENPV