|
End-of-day quote
Singapore S.E.
|
5-day change | 1st Jan Change | ||
| - SGD | -.--% |
|
-.--% | - |
| 10-16 | ZICO Trust (S) Ltd. completed the acquisition of an additional 13.40% stake in Avarga Limited. | CI |
| 09-03 | Court Sanctions Avarga Privatization Scheme | MT |
Company Valuation: Avarga Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 263.4 | 249.8 | 199.8 | 163.5 | 213.5 | 192.6 |
| Change | - | -5.17% | -20% | -18.18% | 30.56% | -9.79% |
| Enterprise Value (EV) 1 | 423.2 | 330.2 | 227.9 | 113.3 | 115.5 | 207.9 |
| Change | - | -21.96% | -30.97% | -50.28% | 1.9% | 80.09% |
| P/E | 4.84x | 3.45x | 3.93x | 15x | 9.06x | 14.8x |
| PBR | 1.09x | 0.85x | 0.61x | 0.49x | 0.6x | 0.75x |
| PEG | - | 0.1x | -0.1x | -0.2x | 0x | -0.3x |
| Capitalization / Revenue | 0.16x | 0.1x | 0.08x | 0.1x | 0.13x | 0.13x |
| EV / Revenue | 0.25x | 0.14x | 0.1x | 0.07x | 0.07x | 0.14x |
| EV / EBITDA | 3.48x | 2.13x | 1.64x | 1.61x | 1.95x | 3.27x |
| EV / EBIT | 3.87x | 2.31x | 1.79x | 1.93x | 2.22x | 3.66x |
| EV / FCF | 12.1x | 2.84x | 4.04x | 1.34x | 2.23x | 4.08x |
| FCF Yield | 8.24% | 35.2% | 24.7% | 74.7% | 44.9% | 24.5% |
| Dividend per Share 2 | 0.15 | 0.084 | - | - | - | 1.2 |
| Rate of return | 5.36% | 3.05% | - | - | - | 56.6% |
| EPS 2 | 0.579 | 0.798 | 0.56 | 0.12 | 0.2594 | 0.1437 |
| Distribution rate | 25.9% | 10.5% | - | - | - | 835% |
| Net sales 1 | 1,693 | 2,435 | 2,368 | 1,700 | 1,620 | 1,524 |
| EBITDA 1 | 121.5 | 155 | 139.3 | 70.43 | 59.21 | 63.65 |
| EBIT 1 | 109.3 | 143.2 | 127.4 | 58.72 | 52.13 | 56.76 |
| Net income 1 | 54.83 | 73.3 | 50.88 | 10.93 | 23.56 | 13.05 |
| Net Debt 1 | 159.7 | 80.42 | 28.11 | -50.17 | -97.98 | 15.39 |
| Reference price 2 | 2.800 | 2.750 | 2.200 | 1.800 | 2.350 | 2.120 |
| Nbr of stocks (in thousands) | 94,081 | 90,836 | 90,831 | 90,831 | 90,831 | 90,831 |
| Announcement Date | 23/03/21 | 13/04/22 | 12/04/23 | 02/04/24 | 09/04/25 | 08/04/26 |
1SGD in Million2SGD
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 191M | |
| 22.72x | 2.86x | 14x | 1.93% | 39.76B | |
| 11.29x | 0.9x | 5.87x | 3.54% | 36.9B | |
| 28.58x | 5.73x | 19.43x | 2.41% | 21.86B | |
| 22.11x | 1.88x | 13.65x | 0.66% | 18.96B | |
| 16.28x | 2.22x | 11.08x | 1.75% | 14.66B | |
| 17.77x | 2.94x | 12.13x | 1.4% | 13.46B | |
| -15.84x | 1.33x | 15.53x | 3.6% | 10.85B | |
| 20.57x | 3.24x | 10.71x | 0.62% | 9.81B | |
| 19.1x | 2x | 10.53x | 0.23% | 9.25B | |
| Average | 15.84x | 2.57x | 12.55x | 1.79% | 17.57B | |
| Weighted average by Cap. | 17.37x | 2.53x | 12.27x | 2.08% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- X5N Stock
- Valuation Avarga Limited
Select your edition
All financial news and data tailored to specific country editions
