Company Valuation: WCE Holdings

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 846.7 881.4 1,135 2,973 2,475 2,178
Change - 4.09% 28.81% 161.84% -16.74% -12%
Enterprise Value (EV) 1 3,523 4,300 5,055 7,043 6,737 7,131
Change - 22.06% 17.57% 39.32% -4.34% 5.85%
P/E -6.95x -6.56x 11.7x -22.2x -15.8x -24.4x
PBR 1.12x 0.96x 1.11x 3.36x 2.7x 2.63x
PEG - 0.2x -0x 0x -2.75x 0.6x
Capitalization / Revenue 2.26x 1.45x 2.24x 4.84x 3.93x 2.59x
EV / Revenue 9.39x 7.08x 9.98x 11.5x 10.7x 8.49x
EV / EBITDA 152x -225x -225x -1,303x 83.7x 43.6x
EV / EBIT 154x -221x -221x -1,161x 84.7x 43.9x
EV / FCF -11x -5.77x -6.36x -71.8x -51.3x -10.7x
FCF Yield -9.06% -17.3% -15.7% -1.39% -1.95% -9.38%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0676 -0.045 0.0326 -0.0448 -0.0474 -0.0271
Distribution rate - - - - - -
Net sales 1 375 606.9 506.8 614.7 629.1 839.5
EBITDA 1 23.19 -19.07 -22.44 -5.403 80.46 163.5
EBIT 1 22.82 -19.47 -22.9 -6.065 79.55 162.5
Net income 1 -92.31 -115.5 97.27 -133.7 -147 -89.29
Net Debt 1 2,676 3,419 3,920 4,070 4,262 4,953
Reference price 2 0.4700 0.2950 0.3800 0.9950 0.7500 0.6600
Nbr of stocks (in thousands) 1,801,567 2,987,707 2,987,707 2,987,715 3,300,313 3,300,314
Announcement Date 7/23/21 7/28/22 7/28/23 7/25/24 7/24/25 7/23/26
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 525M
82.51x16.76x26.03x4.7% 32.3B
26.35x14.49x21.35x3.8% 10.72B
12.79x5.83x8.05x4.46% 9.43B
8.53x4.15x9.92x5.98% 8.33B
15.99x - - 3.77% 7.79B
12.82x4.02x6.67x3.37% 6.49B
9.81x3.84x5.55x4.54% 5.44B
16.8x54.59x211.96x7.92% 5.09B
5.68x2.94x4.61x7.09% 4.82B
Average 21.25x 13.33x 36.77x 5.07% 9.09B
Weighted average by Cap. 38.86x 13.62x 29.09x 4.81%

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. 3565 Stock
  4. Valuation WCE Holdings