Company Valuation: Cabnet Holdings

Data adjusted to current consolidation scope
Fiscal Period: February 2021 2023 2024 2025 2026
Market Cap 1 42.9 42.01 43.79 58.99 46.48
Change - - 4.26% 34.69% -21.21%
Enterprise Value (EV) 1 50 44.13 40.8 58.85 35.48
Change - - -7.55% 44.22% -39.7%
P/E 35.4x 274x 12.3x 25.6x -2.76x
PBR 0.96x 0.94x 0.9x 1.16x 1.37x
PEG - - 0x -0.7x 0x
Capitalization / Revenue 0.63x 0.51x 0.22x 0.45x 0.53x
EV / Revenue 0.74x 0.53x 0.21x 0.45x 0.41x
EV / EBITDA 14.3x 19.7x 5.11x 10.9x -2.63x
EV / EBIT 18.3x 34.2x 5.83x 13.5x -2.48x
EV / FCF -12.5x - 6.55x 24.5x 2.62x
FCF Yield -8.01% - 15.3% 4.08% 38.2%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 0.006778 0.000857 0.02 0.0129 -0.0942
Distribution rate - - - - -
Net sales 1 67.91 82.85 198.7 131.7 87.12
EBITDA 1 3.485 2.239 7.982 5.399 -13.48
EBIT 1 2.726 1.289 7.002 4.362 -14.28
Net income 1 1.212 0.1543 3.574 2.308 -16.84
Net Debt 1 7.096 2.127 -2.992 -0.1425 -10.99
Reference price 2 0.2400 0.2350 0.2450 0.3300 0.2600
Nbr of stocks (in thousands) 178,750 178,750 178,750 178,750 178,750
Announcement Date 28/04/22 28/06/23 27/06/24 26/06/25 29/06/26
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 9.39M
58.53x2.67x25.52x0.07% 101B
13.57x1.14x6.24x4.31% 78.84B
34.83x4.38x23.8x0.19% 59.31B
27.05x2.07x20.34x1.12% 58.27B
57.18x4.64x29.34x1.54% 47.28B
31.02x0.76x12.6x1.99% 38.62B
24.94x1.71x15.74x0.19% 36.03B
25.43x0.52x8.17x2.32% 34.63B
4.43x0.29x5.47x6.31% 27.68B
Average 30.78x 2.02x 16.36x 2% 48.15B
Weighted average by Cap. 34.10x 2.23x 17.73x 1.73%

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. 0191 Stock
  4. Valuation Cabnet Holdings