Company Valuation: Tune Protect Group

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 319.5 236.8 300.9 237.4 229.9 192.2 - -
Change - -25.88% 27.07% -21.11% -3.17% -16.39% - -
Enterprise Value (EV) 319.5 236.8 300.9 237.4 229.9 192.2 192.2 192.2
Change - -25.88% 27.07% -21.11% -3.17% -16.39% 0% 0%
P/E -21.4x -6.89x -308x 394x 8.69x 10.2x 6.22x 5.43x
PBR 0.57x - 0.58x - - - - -
PEG - -0x 3.2x -2x 0x -0.4x 0.1x 0.4x
Capitalization / Revenue 1.62x 0.8x - 0.61x 0.64x 0.51x 0.47x 0.44x
EV / Revenue 0x 0x - 0x 0x 0.51x 0.47x 0.44x
EV / EBITDA - - - - - - - -
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - 0.013 0.01 0.014 0.017
Rate of return - - - - 4.26% 3.92% 5.49% 6.67%
EPS 2 -0.0199 -0.0457 -0.0013 0.0008 0.0351 0.025 0.041 0.047
Distribution rate - - - - 37% 40% 34.1% 36.2%
Net sales 1 196.8 297.3 - 389.2 357.5 374 413 437.7
EBITDA - - - - - - - -
EBIT -5.242 - - - - - - -
Net income 1 -14.99 -34.39 -0.947 0.571 26.45 19 31 35.7
Net Debt - - - - - - - -
Reference price 2 0.4250 0.3150 0.4000 0.3150 0.3050 0.2550 0.2550 0.2550
Nbr of stocks (in thousands) 751,760 751,760 752,260 753,641 753,641 753,641 - -
Announcement Date 2/25/22 2/22/23 2/29/24 2/27/25 2/26/26 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.2x - - 3.92% 47.2M
14.34x - - 4.19% 192B
12.6x2.97x10.72x1.18% 130B
15.06x - - 5.59% 108B
20.56x3.57x12.53x2.11% 84.42B
9.66x1.44x - 1.79% 36.94B
-1026.09x1.19x - 3.89% 25.69B
12.96x - - 2.85% 24.87B
12.58x - - 4.27% 23.25B
8.82x - - 5.37% 18.24B
Average -90.93x 2.29x 11.62x 3.52% 64.4B
Weighted average by Cap. -27.13x 2.79x 11.43x 3.38%

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. 5230 Stock
  4. Valuation Tune Protect Group
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!