Company Valuation: Binasat Communications

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 113.1 122.3 118.4 104.8 78.15 60.43
Change - 8.11% -3.17% -11.48% -25.46% -22.67%
Enterprise Value (EV) 1 92.79 107.4 96.09 88.81 78.38 33.07
Change - 15.71% -10.51% -7.57% -11.74% -57.81%
P/E 35.4x 36.6x 22.3x -11.6x 43.2x -4.13x
PBR 1.32x 1.02x 0.94x 0.93x 0.65x 0.45x
PEG - -1.6x 0.4x 0x -0x 0x
Capitalization / Revenue 2.49x 2.27x 1.42x 1.19x 0.7x 0.51x
EV / Revenue 2.04x 1.99x 1.15x 1.01x 0.7x 0.28x
EV / EBITDA 21x 21.5x 8.67x -12x 12.2x -5.46x
EV / EBIT 25.6x 27.7x 15.5x -7.97x 26.2x -3.57x
EV / FCF -15.1x -8.36x -7.98x - -3.93x 7.88x
FCF Yield -6.63% -12% -12.5% - -25.4% 12.7%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0112 0.0086 0.0137 -0.0232 0.004399 -0.0242
Distribution rate - - - - - -
Net sales 1 45.48 53.85 83.51 88.14 111.9 118.2
EBITDA 1 4.412 4.984 11.08 -7.404 6.442 -6.06
EBIT 1 3.624 3.876 6.21 -11.14 2.994 -9.271
Net income 1 2.926 2.378 4.804 -9.007 1.778 -12.03
Net Debt 1 -20.35 -14.94 -22.34 -16.03 0.2335 -27.36
Reference price 2 0.3950 0.3150 0.3050 0.2700 0.1900 0.1000
Nbr of stocks (in thousands) 286,437 388,296 388,296 388,296 411,296 604,286
Announcement Date 28/10/20 29/10/21 28/10/22 29/04/24 29/04/25 29/04/26
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 11.11M
11.03x1.31x4.14x7.04% 222B
10.61x2.53x6.69x5.87% 200B
13.18x2.12x4.91x4.16% 149B
13.93x1.87x8.15x3.01% 91.97B
11.64x0.87x3.26x6.65% 79.55B
11.52x1.78x4.48x2.84% 67.46B
15.29x2.68x8.37x5.06% 58B
23.43x5.3x19.36x4.66% 55.58B
14.98x2.77x6.2x4.39% 51.14B
Average 13.96x 2.36x 7.28x 4.85% 97.51B
Weighted average by Cap. 12.80x 2.12x 6.33x 5.26%

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. 0195 Stock
  4. Valuation Binasat Communications
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!