Company Valuation: Asia File Corporation Bhd.

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 451.8 399.3 340.9 428.5 285.9 242.4
Change - -11.64% -14.61% 25.68% -33.27% -15.23%
Enterprise Value (EV) 1 201.5 190 94.21 82.8 -69.83 -130.8
Change - -5.7% -50.43% -12.11% -184.33% -87.34%
P/E 9.69x 9.2x 10.9x 8.3x -6.7x 50.1x
PBR 0.66x 0.56x 0.46x 0.54x 0.39x 0.34x
PEG - -1.33x -0.4x 0.1x 0x -0x
Capitalization / Revenue 1.75x 1.24x 1.07x 1.46x 1.04x 1.02x
EV / Revenue 0.78x 0.59x 0.3x 0.28x -0.25x -0.55x
EV / EBITDA 7.06x 4.7x 1.76x 1.68x 2.54x -9.8x
EV / EBIT 10.3x 6.04x 2.15x 2.1x 1.88x -32.7x
EV / FCF 6.87x -32.6x 2.04x 1.51x 3.23x -4.08x
FCF Yield 14.6% -3.07% 49.1% 66.2% 30.9% -24.5%
Dividend per Share 2 0.015 0.02 0.035 0.105 0.02 0.02
Rate of return 0.65% 0.98% 2% 4.77% 1.32% 1.56%
EPS 2 0.2394 0.2228 0.1611 0.2652 -0.2253 0.0256
Distribution rate 6.27% 8.98% 21.7% 39.6% -8.88% 78.3%
Net sales 1 258.1 323 317.6 294.2 275.1 238.5
EBITDA 1 28.56 40.45 53.59 49.28 -27.5 13.34
EBIT 1 19.49 31.44 43.74 39.35 -37.13 4
Net income 1 46.62 43.4 31.63 52.07 -43.3 4.84
Net Debt 1 -250.3 -209.2 -246.7 -345.7 -355.8 -373.2
Reference price 2 2.320 2.050 1.750 2.200 1.510 1.280
Nbr of stocks (in thousands) 194,759 194,759 194,813 194,761 189,358 189,358
Announcement Date 30/08/21 29/07/22 31/07/23 31/07/24 31/07/25 31/07/26
1MYR in Million2MYR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 59.79M
21.42x2.6x13.1x1.03% 4.48B
17.55x - - 2.88% 3.55B
14.14x1.2x6.04x3.6% 3.15B
9.81x0.62x5.87x4.64% 1.38B
5.84x - - 6.94% 399M
16.94x - - 0.28% 276M
Average 14.28x 1.47x 8.34x 3.23% 1.9B
Weighted average by Cap. 16.88x 1.81x 9.53x 2.68%

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. 7129 Stock
  4. Valuation Asia File Corporation Bhd.