Company Valuation: Impiana Hotels

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 83.7 108.3 26 250.5 235 580
Change - 29.42% -76% 863.49% -6.17% 146.75%
Enterprise Value (EV) 1 164.7 212.2 121 328.8 339.1 729.2
Change - 28.88% -42.97% 171.7% 3.12% 115.05%
P/E -1.04x -6.96x -2.36x -12x -4.47x -8.99x
PBR 2.03x 2.5x 0.43x 2.52x 2.64x 4.71x
PEG - 0.1x 0.1x 0.3x -0x 0.5x
Capitalization / Revenue 3.71x 5.56x 1.46x 17.3x 15.7x 35.8x
EV / Revenue 7.3x 10.9x 6.79x 22.7x 22.7x 45x
EV / EBITDA -41.9x 111x 84.4x -247x -9.37x -16.6x
EV / EBIT -27x -280x -85.9x -71.4x -9.1x -15.8x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.3832 -0.0539 -0.0382 -0.0221 -0.047 -0.0384
Distribution rate - - - - - -
Net sales 1 22.55 19.5 17.82 14.46 14.93 16.21
EBITDA 1 -3.93 1.906 1.433 -1.333 -36.19 -43.86
EBIT 1 -6.093 -0.7582 -1.409 -4.608 -37.25 -46.29
Net income 1 -41.58 -10.73 -9.537 -13.14 -45.47 -58.65
Net Debt 1 80.96 103.9 95.02 78.32 104 149.2
Reference price 2 0.4000 0.3750 0.0900 0.2650 0.2100 0.3450
Nbr of stocks (in thousands) 209,251 288,868 288,868 945,239 1,119,252 1,681,086
Announcement Date 30/10/20 29/10/21 28/04/23 30/04/24 29/04/25 29/04/26
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 128M
36.07x4.42x20.43x0.71% 105B
43.24x7.24x23.2x0.17% 81.53B
16.34x5.06x12.89x1.92% 77.15B
12.42x2.18x8.43x2.19% 36.71B
29.15x11.01x19.69x1.23% 25.16B
55.38x2.84x17.32x0.34% 16.83B
17.42x3.21x9.11x4.61% 14.44B
20.92x2.41x10.98x3.1% 12.21B
46.07x9.15x27.12x0.48% 11.34B
Average 30.78x 5.28x 16.58x 1.64% 38.08B
Weighted average by Cap. 30.83x 5.33x 17.62x 1.22%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Impiana Hotels

Historical PBR trend

Valuation ratios - PBR - Impiana Hotels

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Impiana Hotels

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Impiana Hotels

  1. Stock Market
  2. Stocks
  3. 7243 Stock
  4. Valuation Impiana Hotels