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.($)
- - - - 570M
78.44x15.4x24.28x5.41% 29.41B
26.84x14.8x21.75x3.75% 10.92B
13.6x6.08x8.42x4.21% 10.06B
9.4x4.44x10.5x5.71% 8.8B
16.22x - - 4.2% 7.21B
12.71x3.78x6.4x2.92% 6.26B
11.82x4.16x6.24x3.42% 6.28B
5.45x2.87x4.72x7.37% 4.67B
21.29x52.66x437.54x8.99% 4.59B
Average 21.75x 13.02x 64.98x 5.11% 8.88B
Weighted average by Cap. 36.43x 12.59x 39.99x 4.97%

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
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!