Company Valuation: Aspial Corporation Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 300.6 249.1 173.1 171.2 148.7 232.9
Change - -17.13% -30.52% -1.1% -13.11% 56.61%
Enterprise Value (EV) 1 1,229 1,249 1,172 1,023 1,233 1,518
Change - 1.59% -6.13% -12.72% 20.56% 23.07%
P/E 16.9x -575x -11.8x -7.16x 27.3x 10.8x
PBR 0.88x 0.71x 0.55x 0.6x 0.54x 0.83x
PEG - 6x -0x -0.1x -0x 0x
Capitalization / Revenue 0.57x 0.6x 0.34x 0.29x 0.22x 0.27x
EV / Revenue 2.31x 2.99x 2.32x 1.7x 1.82x 1.73x
EV / EBITDA 34.7x 61.3x 47.2x 44.6x 21.6x 20.4x
EV / EBIT 44.7x 99.9x 69.9x 73.1x 26.3x 23.9x
EV / FCF 9.86x -19.3x 40.6x 50.2x -6.84x -8.02x
FCF Yield 10.1% -5.18% 2.46% 1.99% -14.6% -12.5%
Dividend per Share 2 - 0.0025 - - 0.003 -
Rate of return - 2.17% - - 4.48% -
EPS 2 0.009154 -0.0002 -0.0068 -0.0108 0.002455 0.00968
Distribution rate - -1,250% - - 122% -
Net sales 1 531.2 417.2 506.2 600 678.4 875.8
EBITDA 1 35.45 20.37 24.81 22.96 57.2 74.41
EBIT 1 27.48 12.49 16.78 14 46.88 63.38
Net income 1 17.74 -0.363 -14.71 -23.54 5.452 21.48
Net Debt 1 928.4 999.4 999 851.8 1,084 1,285
Reference price 2 0.1550 0.1150 0.0800 0.0770 0.0670 0.1050
Nbr of stocks (in thousands) 1,939,427 2,166,194 2,163,438 2,222,895 2,219,779 2,218,261
Announcement Date 15/04/21 12/04/22 12/04/23 11/04/24 10/04/25 13/04/26
1SGD in Million2SGD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 280M
19.09x2.91x9.63x3.05% 246B
19x2.5x12.67x1.1% 20.93B
19.21x3.68x9.06x3.03% 14.49B
10.14x0.9x4.65x-.--% 11.14B
19.61x2.21x8.68x1.9% 9.89B
13.67x1.38x9.05x2.84% 8.1B
10.18x1.33x5.79x7.68% 6.45B
Average 15.84x 2.13x 8.50x 2.8% 39.65B
Weighted average by Cap. 18.47x 2.75x 9.51x 2.87%

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. A30 Stock
  4. Valuation Aspial Corporation Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!