Company Valuation: Volcano

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2023 2024 2025
Market Cap 1 73.42 151 136.2 98.08
Change - - -9.77% -28%
Enterprise Value (EV) 1 63.29 136.4 115.6 115.8
Change - - -15.26% 0.18%
P/E 10.7x 25x 24.9x 73x
PBR 0.92x 1.76x 1.32x 0.95x
PEG 0x - -1.4x -1x
Capitalization / Revenue 1.01x 2.02x 1.88x 1.19x
EV / Revenue 0.87x 1.83x 1.6x 1.41x
EV / EBITDA 6.05x 13.7x 11.1x 15.7x
EV / EBIT 8.3x 22.3x 19.9x 50.6x
EV / FCF -7.69x - -21x -11.1x
FCF Yield -13% - -4.76% -9.01%
Dividend per Share 2 0.013 0.0108 0.01 0.0052
Rate of return 2.92% 1.18% 1.33% 0.96%
EPS 2 0.0416 0.0366 0.0302 0.0074
Distribution rate 31.2% 29.5% 33.1% 70.3%
Net sales 1 72.95 74.64 72.35 82.15
EBITDA 1 10.47 9.976 10.45 7.398
EBIT 1 7.622 6.126 5.823 2.289
Net income 1 6.597 6.039 5.231 1.353
Net Debt 1 -10.13 -14.57 -20.63 17.73
Reference price 2 0.4450 0.9150 0.7500 0.5400
Nbr of stocks (in thousands) 165,000 165,000 181,630 181,630
Announcement Date 4/27/22 10/17/23 10/18/24 10/17/25
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 11.6M
21.07x1.5x10.63x2.17% 3.03B
8.98x0.24x8.73x3.41% 2.44B
9.33x - - - 1.45B
18.92x - - - 907M
Average 14.58x 0.87x 9.68x 2.79% 1.57B
Weighted average by Cap. 14.88x 0.94x 9.78x 2.72%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!