Company Valuation: AXINGTON

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 26.43 26.43 25.91 25.91 18.49 16.34
Change - 0% -1.97% 0% -28.63% -11.65%
Enterprise Value (EV) 1 -65.3 24.4 24.75 25.75 19.38 33.8
Change - 137.37% 1.45% 4.01% -24.74% 74.44%
P/E 0.49x -26.5x -30.4x -18.1x -2.83x -24.4x
PBR 0.29x 0.93x 16.1x 150x 4.21x 4.02x
PEG - 0x 2.4x -0.3x 0.1x 0.3x
Capitalization / Revenue 1,084x - - - 0.23x 0.17x
EV / Revenue -2,677x - - - 0.24x 0.35x
EV / EBITDA 10.1x -26.2x - - -29.4x -40x
EV / EBIT 9.88x -24.7x -30.9x -18.1x -28.8x -34.8x
EV / FCF -44.7x -0.9x 0.97x -56.8x -24.3x -6.18x
FCF Yield -2.24% -111% 103% -1.76% -4.12% -16.2%
Dividend per Share 3 - 0.604 - - - -
Rate of return - 54.4% - - - -
EPS 3 2.28 -0.0418 -0.0365 -0.0614 -0.0385 -0.00394
Distribution rate - -1,444% - - - -
Net sales 1 0.0244 - - - 79.5 96.83
EBITDA 1 -6.439 -0.932 - - -0.659 -0.844
EBIT 1 -6.606 -0.987 -0.801 -1.424 -0.673 -0.972
Net income 1 48.87 -0.976 -0.853 -1.432 -5.969 -0.669
Net Debt 1 -91.73 -2.03 -1.155 -0.163 0.886 17.46
Reference price 3 1.1101 1.1101 1.1101 1.1101 0.1089 0.0962
Nbr of stocks (in thousands) 23,808 23,808 23,339 23,339 169,774 169,774
Announcement Date 07/07/21 05/05/22 11/04/23 04/04/24 13/04/25 25/02/26
1USD in Million2MYR in Million3USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-51x45.51x-702.32x - 40.88B
15.1x0.93x9.91x1.9% 17.16B
42.41x1.14x25.72x0.27% 16.29B
-1.77x3.17x21.43x-.--% 7.55B
37.89x4.55x26.35x1.82% 3.23B
18.98x0.88x6.55x - 2.95B
Average 10.27x 9.36x -102.06x 1% 14.68B
Weighted average by Cap. -11.02x 21.98x -316.30x 0.97%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA