Company Valuation: Ageson

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2024 2025
Market Cap 1 126.6 119.9 62.33 35.84 31.17
Change - -5.31% -48.01% - -13.04%
Enterprise Value (EV) 1 118.6 143.5 94.42 35.83 25.89
Change - 20.99% -34.22% - -27.73%
P/E 2x 3.79x - -3.25x 5.29x
PBR 0.7x 0.45x 0.33x 0.58x -0.89x
PEG - -0.1x - - -0x
Capitalization / Revenue 1.34x 0.72x 0.19x 4.33x 0.66x
EV / Revenue 1.26x 0.86x 0.29x 4.33x 0.55x
EV / EBITDA 2.71x 4x -1.66x -2.87x 3.48x
EV / EBIT 2.77x 4.48x -1.44x -2.16x 3.49x
EV / FCF 0.86x 3.26x - - 0.87x
FCF Yield 116% 30.7% - - 115%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 1.125 0.3762 - -0.0354 0.0189
Distribution rate - - - - -
Net sales 1 94.24 166.2 323.8 8.282 47.05
EBITDA 1 43.79 35.93 -56.76 -12.48 7.43
EBIT 1 42.77 32.02 -65.38 -16.62 7.419
Net income 1 38.91 31.65 -90.24 -11.02 6.248
Net Debt 1 -7.976 23.65 32.09 -0.012 -5.274
Reference price 2 2.2500 1.4250 0.2000 0.1150 0.1000
Nbr of stocks (in thousands) 56,273 84,136 311,660 311,665 311,665
Announcement Date 27/10/20 10/09/21 31/10/23 30/10/24 30/10/25
1MYR in Million2MYR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 10.75M
59.13x2.69x25.74x0.06% 102B
13.25x1.12x6.12x4.42% 77.75B
35x4.41x23.92x0.19% 59.59B
26.98x2.07x20.3x1.12% 58B
56.81x4.52x28.56x1.58% 46.32B
29.54x0.73x12.05x2.1% 37.28B
24.6x1.68x15.52x0.19% 35.54B
24.85x0.51x8.03x2.37% 34.37B
4.49x0.3x5.98x6.27% 27.07B
Average 30.52x 2.00x 16.25x 2.03% 47.78B
Weighted average by Cap. 34.09x 2.23x 17.71x 1.75%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA