Company Valuation: YNH Property

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2023 2024 2025
Market Cap 1 1,469 1,443 2,642 288 182.3
Change - -1.8% - -89.1% -36.7%
Enterprise Value (EV) 1 2,154 2,211 3,514 1,088 723.1
Change - 2.66% - -69.03% -33.55%
P/E -107x -515x -123x -4.4x -1.69x
PBR 1.66x 1.63x 3.12x 0.37x 0.27x
PEG - 6.5x - -0x -0x
Capitalization / Revenue 8.17x 6.24x 12.9x 1.94x 0.47x
EV / Revenue 12x 9.56x 17.1x 7.33x 1.85x
EV / EBITDA 31.7x 29.4x 48.9x 85x -13.7x
EV / EBIT 35.4x 32.1x 53.4x 173x -12.9x
EV / FCF 10.8x -11.1x - 6.18x 5.97x
FCF Yield 9.23% -9.01% - 16.2% 16.7%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.0261 -0.005299 -0.0407 -0.1238 -0.2046
Distribution rate - - - - -
Net sales 1 179.9 231.3 205 148.4 391.6
EBITDA 1 67.9 75.34 71.82 12.8 -52.7
EBIT 1 60.92 68.86 65.76 6.288 -56.2
Net income 1 6.805 21.25 2.455 -41.45 -81.39
Net Debt 1 684.9 768.6 871.7 800.1 540.7
Reference price 2 2.7800 2.7300 5.0000 0.5450 0.3450
Nbr of stocks (in thousands) 528,487 528,487 528,487 528,487 528,487
Announcement Date 5/28/21 4/29/22 10/27/23 11/1/24 10/31/25
1MYR in Million2MYR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 44.63M
15.26x4.86x13.08x3.32% 43.43B
9.2x1.55x8.11x3.86% 31.8B
18.25x4.01x16.39x1.35% 27.83B
6.32x0.39x0.76x8.87% 27.14B
13.53x3.03x14.64x2.61% 24.53B
8.79x2.26x6.96x3.97% 20.7B
8.09x0.9x3.26x2.76% 20.68B
13.65x6.6x17.63x1.56% 19.75B
10.54x1.67x14.47x3.58% 19.19B
Average 11.51x 2.81x 10.59x 3.54% 23.51B
Weighted average by Cap. 11.86x 2.91x 10.63x 3.61%

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. 3158 Stock
  4. Valuation YNH Property