Company Valuation: Ageson

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2024 2025 2026
Market Cap 1 119.9 62.33 35.84 31.17 42.07
Change - -48.01% - -13.04% 35%
Enterprise Value (EV) 1 143.5 94.42 35.83 25.89 27.97
Change - -34.22% - -27.73% 8.01%
P/E 3.79x - -3.25x 5.29x 4.13x
PBR 0.45x 0.33x 0.58x -0.89x -1.74x
PEG - - - -0x 0.1x
Capitalization / Revenue 0.72x 0.19x 4.33x 0.66x 0.18x
EV / Revenue 0.86x 0.29x 4.33x 0.55x 0.12x
EV / EBITDA 4x -1.66x -2.87x 3.48x 1.87x
EV / EBIT 4.48x -1.44x -2.16x 3.49x 1.87x
EV / FCF 3.26x - - 0.87x 2.64x
FCF Yield 30.7% - - 115% 37.9%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 0.3762 - -0.0354 0.0189 0.0327
Distribution rate - - - - -
Net sales 1 166.2 323.8 8.282 47.05 231.8
EBITDA 1 35.93 -56.76 -12.48 7.43 14.95
EBIT 1 32.02 -65.38 -16.62 7.419 14.92
Net income 1 31.65 -90.24 -11.02 6.248 10.83
Net Debt 1 23.65 32.09 -0.012 -5.274 -14.11
Reference price 2 1.4250 0.2000 0.1150 0.1000 0.1350
Nbr of stocks (in thousands) 84,136 311,660 311,665 311,665 311,665
Announcement Date 10/09/21 31/10/23 30/10/24 30/10/25 06/10/26
1MYR in Million2MYR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
47.16x2.2x20.94x0.08% 82.15B
11.77x1.02x5.59x4.98% 66.06B
24.54x1.91x18.83x1.19% 52.82B
23.87x2.93x15.88x0.28% 40.55B
46.44x3.75x23.63x2.09% 35.86B
24.65x0.61x10.11x2.52% 30.08B
19.4x1.35x12.61x0.24% 28.57B
5.19x0.34x6.65x5.43% 27.88B
20.82x0.39x6.18x2.94% 26.07B
Average 24.87x 1.61x 13.38x 2.19% 43.34B
Weighted average by Cap. 27.09x 1.74x 14.32x 2.04%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Ageson

Historical PBR trend

Valuation ratios - PBR - Ageson

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Ageson

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Ageson