Company Valuation: Widad Group

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,981 1,005 1,208 1,502 123.9 46.82
Change - -49.29% 20.23% 24.33% -91.75% -62.2%
Enterprise Value (EV) 1 2,078 1,232 1,411 1,808 413.4 269.1
Change - -40.7% 14.51% 28.12% -77.14% -34.9%
P/E 568x 15.7x -187x -82.2x -5.09x -0.21x
PBR 11x 2.81x 3.25x 3.29x 0.29x 0.22x
PEG - 0x 2x -1x -0.2x -0x
Capitalization / Revenue 23.1x 11.4x 7.53x 6.51x 0.91x 0.36x
EV / Revenue 24.2x 14x 8.8x 7.84x 3.05x 2.06x
EV / EBITDA 136x -30.5x 1,663x -129x -21.7x -2.6x
EV / EBIT 155x -28.7x -909x -110x -19.2x -2.55x
EV / FCF -45.1x -80.9x -29.8x -11.8x -6.84x 2.01x
FCF Yield -2.22% -1.24% -3.35% -8.45% -14.6% 49.8%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0014 0.0232 -0.002294 -0.0059 -0.00786 -0.0721
Distribution rate - - - - - -
Net sales 1 85.85 87.78 160.4 230.6 135.5 130.5
EBITDA 1 15.27 -40.37 0.8487 -14.01 -19.06 -103.5
EBIT 1 13.38 -42.89 -1.553 -16.44 -21.52 -105.4
Net income 1 4.012 70.79 -6.127 -16.63 -24.34 -224.9
Net Debt 1 97.45 227.8 203.4 306.4 289.5 222.3
Reference price 2 0.7950 0.3650 0.4300 0.4850 0.0400 0.0150
Nbr of stocks (in thousands) 2,491,868 2,752,500 2,809,075 3,096,453 3,096,453 3,121,153
Announcement Date 5/28/21 4/29/22 4/28/23 4/30/24 4/30/25 4/30/26
1MYR in Million2MYR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 7.67M
66.96x2.89x28.27x0.07% 97.04B
13.23x1.07x5.86x4.45% 71.89B
40.14x4.92x27.27x0.17% 60.87B
26.02x1.98x19.25x1.19% 56.46B
55.51x4.63x29.58x1.64% 46.01B
33.37x0.78x13.26x1.91% 39.19B
28.38x0.55x8.77x2.12% 35.92B
26.19x1.69x16.35x0.18% 33.99B
4.76x0.3x6.29x5.97% 28.28B
Average 32.73x 2.09x 17.21x 1.97% 46.96B
Weighted average by Cap. 36.77x 2.34x 18.82x 1.71%

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. 0162 Stock
  4. Valuation Widad Group