Company Valuation: Autocount Dotcom

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 352.3 633.1 396.4
Change - 79.69% -37.39%
Enterprise Value (EV) 1 304.5 581.1 347.9
Change - 90.87% -40.14%
P/E 25.5x 32.1x 12.8x
PBR 6.55x 10.2x 7.24x
PEG -1.5x 0.7x 0.2x
Capitalization / Revenue 8.49x 10.4x 5.26x
EV / Revenue 7.34x 9.59x 4.62x
EV / EBITDA 18.6x 23.3x 8.22x
EV / EBIT 19.6x 24.4x 8.5x
EV / FCF 35.4x 59.5x 11.4x
FCF Yield 2.83% 1.68% 8.77%
Dividend per Share 2 0.02 0.04 0.05
Rate of return 3.13% 3.48% 6.94%
EPS 2 0.0251 0.0358 0.0564
Distribution rate 79.7% 112% 88.6%
Net sales 1 41.49 60.6 75.33
EBITDA 1 16.41 24.91 42.31
EBIT 1 15.57 23.82 40.92
Net income 1 12.98 19.73 31.07
Net Debt 1 -47.86 -51.96 -48.5
Reference price 2 0.6400 1.1500 0.7200
Nbr of stocks (in thousands) 550,500 550,500 550,500
Announcement Date 30/04/24 30/04/25 30/04/26
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 79.47M
21.62x3.42x11.96x3.28% 193B
-93.8x14.83x85.85x-.--% 92.82B
10.37x1.14x5.99x4.63% 85.73B
14.32x2.61x9.85x5.74% 82.8B
19.22x5.04x12.44x2.94% 57.35B
13.67x1.99x8.34x5.7% 44.15B
20.09x1.49x9.43x0.98% 35.39B
18.92x1.52x9.58x1.57% 35.21B
16.85x2.17x10.09x5.13% 34.7B
Average 4.58x 3.80x 18.17x 3.33% 66.16B
Weighted average by Cap. 1.84x 4.40x 20.73x 3.32%

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. 0276 Stock
  4. Valuation Autocount Dotcom