Company Valuation: Focus Dynamics Group

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2025 2026
Market Cap 1 254.9 95.58 127.4 63.72
Change - -62.5% - -50%
Enterprise Value (EV) 1 189.5 94.53 149.7 175.8
Change - -50.12% - 17.48%
P/E -3.21x -7.56x -24x -3.02x
PBR 2.25x 1.07x 1.62x 1.09x
PEG - 0.1x - -0x
Capitalization / Revenue 7.77x 1.22x 1.63x 1.06x
EV / Revenue 5.78x 1.2x 1.92x 2.92x
EV / EBITDA 92.2x -55.3x 21.6x 247x
EV / EBIT -81.5x -11.4x 260x -22.8x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -0.0125 -0.001984 -0.000835 -0.003307
Distribution rate - - - -
Net sales 1 32.81 78.53 78.14 60.14
EBITDA 1 2.055 -1.708 6.931 0.713
EBIT 1 -2.325 -8.318 0.576 -7.719
Net income 1 -78.92 -12.65 -5.321 -21.07
Net Debt 1 -65.39 -1.057 22.24 112.1
Reference price 2 0.040000 0.015000 0.020000 0.010000
Nbr of stocks (in thousands) 6,372,206 6,372,206 6,372,206 6,372,206
Announcement Date 31/10/22 31/01/24 31/07/25 31/07/26
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 7.85M
20.17x7.89x14.28x2.91% 183B
46.31x3.62x23.48x2.43% 118B
25.34x1.28x12.56x2.19% 57.32B
16.65x6.07x18.01x1.93% 42.41B
29.8x3.52x20.55x-.--% 40.34B
14.71x3.84x12.02x3.56% 25.22B
19.58x1.99x12.04x2.96% 24.91B
15.54x1.11x7.34x2.59% 15.59B
29.84x0.94x12.1x0.88% 14.23B
Average 24.22x 3.36x 14.71x 2.16% 52.09B
Weighted average by Cap. 26.96x 4.84x 16.48x 2.38%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Focus Dynamics Group

Historical PBR trend

Valuation ratios - PBR - Focus Dynamics Group

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Focus Dynamics Group

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Focus Dynamics Group

  1. Stock Market
  2. Stocks
  3. 0116 Stock
  4. Valuation Focus Dynamics Group