Company Valuation: Trive Property Group

Data adjusted to current consolidation scope
Fiscal Period: January 2021 2022 2023 2024 2026
Market Cap 1 24.07 94.77 94.77 75.82 28.62
Change - 293.74% 0% -20% -
Enterprise Value (EV) 1 -4.028 63.97 69.56 52.68 6.029
Change - 1,687.94% 8.74% -24.27% -
P/E Ratio -2.03x 9.87x -5.01x -14x 33.8x
PBR 1.73x 0.8x 0.8x 0.67x 0.24x
PEG - -0x 0x 0.2x -
Capitalization / Revenue 2.44x 9.78x 10.4x 7.71x 3.28x
EV / Revenue -0.41x 6.6x 7.61x 5.36x 0.69x
EV / EBITDA 0.07x 5.56x -2.96x -5.6x -57.5x
EV / EBIT 0.07x 6.43x -2.95x -5.6x -52.6x
EV / FCF 0.84x -5.52x 21.8x -11.6x -
FCF Yield 119% -18.1% 4.59% -8.59% -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.079 0.0076 -0.015 -0.00428 0.000592
Distribution rate - - - - -
Net sales 1 9.845 9.691 9.144 9.837 8.721
EBITDA 1 -54.38 11.5 -23.51 -9.402 -0.1048
EBIT 1 -56.02 9.954 -23.58 -9.409 -0.1145
Net income 1 -57.04 12.93 -18.91 -5.408 0.77
Net Debt 1 -28.1 -30.8 -25.21 -23.14 -22.59
Reference price 2 0.1600 0.0750 0.0750 0.0600 0.0200
Nbr of stocks (in thousands) 150,433 1,263,622 1,263,622 1,263,622 1,431,039
Announcement Date 11/30/21 11/29/22 11/29/23 11/29/24 5/29/26
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 5.29M
24.65x2.94x15.91x2.13% 236B
53.32x7.29x31.35x0.8% 182B
28.35x3.7x17.07x1.73% 173B
33.91x5.25x22.2x1.1% 152B
117.96x16.57x85.51x0.25% 138B
51.97x8.33x33.88x0.08% 116B
29.35x4.81x16.81x1.54% 80.13B
31.37x6.56x20.42x0.6% 52.06B
37.08x6.02x24.94x1.23% 51.11B
Average 45.33x 6.83x 29.79x 1.05% 118.05B
Weighted average by Cap. 45.59x 6.57x 29.85x 1.17%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. TRIVE Stock
  4. Valuation Trive Property Group
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!