Company Valuation: Hidong Estate Plc

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2026
Market Cap 1 0.9451 0.9451 0.9451 0.9451 0.9451
Change - 0% 0% 0% -
Enterprise Value (EV) 1 -10.04 -10.21 -10.13 -10.12 -9.988
Change - -1.76% 0.87% 0.02% -
P/E -261x -13.8x 216x -10.5x -23.7x
PBR 0.08x 0.08x 0.08x 0.08x 0.08x
PEG - -0x -2x 0x -
Capitalization / Revenue - - - 2,088,693x 2,262,371x
EV / Revenue - - - - -
EV / EBITDA - - - - -
EV / EBIT 34.2x 33.7x 30.8x -8,184x -221x
EV / FCF 70.6x 61x 41.8x -103x -257x
FCF Yield 1.42% 1.64% 2.39% -0.97% -0.39%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.002113 -0.0399 0.002557 -0.0524 -0.0233
Distribution rate - - - - -
Net sales - - - 0.4525 0.4177
EBITDA - - - - -
EBIT 1 -0.2932 -0.3027 -0.3292 0.001237 0.0451
Net income 1 -0.003621 -0.0683 0.004382 -0.0897 -0.0399
Net Debt 1 -10.98 -11.16 -11.07 -11.07 -10.93
Reference price 2 0.5516 0.5516 0.5516 0.5516 0.5516
Nbr of stocks (in thousands) 1,713 1,713 1,713 1,713 1,713
Announcement Date 28/07/21 29/07/22 21/07/23 29/07/24 29/07/26
1MYR in Million2MYR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 208K
48.11x8.2x39.59x - 700M
Average 48.11x 8.20x 39.59x 349.99M
Weighted average by Cap. 48.11x 8.20x 39.59x

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. HID Stock
  4. Valuation Hidong Estate Plc