Company Valuation: Econpile Holdings

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 581.2 283.5 262.2 645 496.1 184.3 - -
Change - -51.22% -7.5% 145.95% -23.08% -62.86% - -
Enterprise Value (EV) 581.2 283.5 262.2 645 496.1 184.3 184.3 184.3
Change - -51.22% -7.5% 145.95% -23.08% -62.86% 0% 0%
P/E 51.3x -6.97x -16.7x -25.6x 389x 20.5x 15.3x 14.3x
PBR 1.28x 0.7x 0.69x 1.82x 1.38x 0.44x 0.5x 0.49x
PEG - 0x 0.3x -0.4x -4x 0x 0x 2.13x
Capitalization / Revenue 1.38x 0.76x 0.7x 1.54x 1.73x 0.42x 0.44x 0.42x
EV / Revenue 0x 0x 0x 0x 0x 0.47x 0.44x 0.42x
EV / EBITDA 0x -0x -0x -0x 0x 12.2x 9.08x 6.57x
EV / EBIT 0x -0x -0x -0x 0x 24.1x 13.8x 10.2x
EV / FCF -0x - - 0x 0x 2.99x 6.75x 16.6x
FCF Yield -1.88% - - 2.6% 2.52% 23.9% 14.8% 6.02%
Dividend per Share 2 - - - - - - - 0.005
Rate of return - - - - - - - 3.85%
EPS 2 0.008 -0.0287 -0.0111 -0.0178 0.0009 0.0056 0.0085 0.00907
Distribution rate - - - - - - - 55.1%
Net sales 1 420.4 373.4 376 417.6 286 392 415.9 437
EBITDA 1 40.05 -10.43 -1.053 -10.02 15.61 15.44 20.3 28.05
EBIT 1 17.19 -27.8 -9.297 -15.09 10.38 10.54 13.4 18.07
Net income 1 11.04 -40.74 -15.68 -25.24 1.234 7.962 8.25 11.63
Net Debt - - - - - - - -
Reference price 2 0.4100 0.2000 0.1850 0.4550 0.3500 0.1300 0.1300 0.1300
Nbr of stocks (in thousands) 1,417,500 1,417,500 1,417,500 1,417,500 1,417,500 1,417,500 - -
Announcement Date 29/09/21 29/08/22 29/08/23 29/08/24 29/08/25 26/08/26 - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
94.89x - - - 45.56M
54.5x2.49x23.81x0.07% 93.88B
12.53x1.07x5.86x4.66% 73.38B
26.65x2.05x20.11x1.15% 57.79B
33.15x4.16x22.6x0.2% 56.58B
52.51x4.16x26.45x1.74% 41.9B
29.61x0.73x12.08x2.09% 37.25B
23.02x1.57x14.49x0.2% 33.27B
23.85x0.49x7.69x2.48% 32.88B
5.08x0.31x5.83x5.79% 27.08B
Average 35.58x 1.89x 15.44x 2.04% 45.4B
Weighted average by Cap. 31.82x 2.08x 16.65x 1.81%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 5253 Stock
  4. Valuation Econpile Holdings