Company Valuation: Computer Forms (Malaysia)

Data adjusted to current consolidation scope
Fiscal Period: February 2021 2022 2023 2024 2026
Market Cap 1 102.5 115.8 735.4 38.8 21.96
Change - 13% 534.93% -94.72% -
Enterprise Value (EV) 1 100.6 68.69 646.1 -44.53 -70.1
Change - -31.75% 840.64% -106.89% -
P/E 294x 1.94x -74.4x -8.6x -86.3x
PBR 2.28x 1.82x 5.99x 0.33x 0.18x
PEG - 0x 1x 0.2x -
Capitalization / Revenue 3.56x 4.26x 25.9x 1.41x 1.72x
EV / Revenue 3.5x 2.53x 22.7x -1.62x -5.5x
EV / EBITDA 41.6x 54.4x -627x 6.34x 13.3x
EV / EBIT 59.7x 125x -413x 5.96x 12.7x
EV / FCF 40.5x 26.5x - 6.64x -
FCF Yield 2.47% 3.78% - 15.1% -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 0.0017 0.2911 -0.037 -0.0169 -0.000811
Distribution rate - - - - -
Net sales 1 28.77 27.18 28.42 27.46 12.75
EBITDA 1 2.418 1.262 -1.031 -7.026 -5.267
EBIT 1 1.685 0.5475 -1.563 -7.467 -5.519
Net income 1 0.3555 59.68 -9.6 -4.513 -0.2448
Net Debt 1 -1.861 -47.13 -89.27 -83.33 -92.07
Reference price 2 0.5000 0.5650 2.7500 0.1450 0.0700
Nbr of stocks (in thousands) 205,000 205,000 267,420 267,581 313,739
Announcement Date 30/08/21 29/07/22 31/01/24 24/01/25 30/06/26
1MYR in Million2MYR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 5.37M
19.76x0.78x8.74x1.22% 8.31B
14.57x0.84x7.98x1.3% 8.22B
24.94x - - - 2.37B
9.75x - - - 1.19B
Average 17.25x 0.81x 8.36x 1.26% 4.02B
Weighted average by Cap. 17.65x 0.81x 8.36x 1.26%

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. 8044 Stock
  4. Valuation Computer Forms (Malaysia)