|
Market Closed -
BURSA MALAYSIA
09:50:17 14/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 0.0600 MYR | 0.00% |
|
-14.29% | +71.43% |
| 09-07 | CT Vision Plans for Green AI Data Center in Malaysia Under MOU With Key ASIC Berhad | MT |
| 09-07 | Key ASIC Signs Agreement to Develop Green AI Data Center | MT |
Company Valuation: Key ASIC
Data adjusted to current consolidation scope
| Fiscal Period: May | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 108 | 215.7 | 68.16 | 90.58 | 62.91 | 55.99 |
| Change | - | 99.82% | -68.41% | 32.9% | -30.54% | -11% |
| Enterprise Value (EV) 1 | 101.1 | 195 | 44.92 | 68.68 | 47.02 | 57.34 |
| Change | - | 92.9% | -76.97% | 52.9% | -31.54% | 21.97% |
| P/E | -5.36x | -24.9x | -7.64x | -16.6x | -5.68x | -8.24x |
| PBR | 5.2x | 5.9x | 1.95x | 2.74x | 2.59x | 3.15x |
| PEG | - | 0.4x | 1.78x | 0.4x | -0x | 0.2x |
| Capitalization / Revenue | 9.53x | 15.5x | 5.02x | 4.35x | 2.74x | 3.75x |
| EV / Revenue | 8.93x | 14x | 3.31x | 3.3x | 2.05x | 3.84x |
| EV / EBITDA | -5.86x | -29.5x | -5.82x | -16.2x | -4.84x | -9.23x |
| EV / EBIT | -5.41x | -23.9x | -4.8x | -11.7x | -4.1x | -7.62x |
| EV / FCF | 57.6x | -43.7x | -9.89x | 93.8x | -18.7x | 22.6x |
| FCF Yield | 1.74% | -2.29% | -10.1% | 1.07% | -5.35% | 4.42% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -0.0187 | -0.006839 | -0.006546 | -0.003913 | -0.007924 | -0.004853 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 11.32 | 13.88 | 13.59 | 20.82 | 22.93 | 14.95 |
| EBITDA 1 | -17.26 | -6.618 | -7.718 | -4.248 | -9.711 | -6.212 |
| EBIT 1 | -18.69 | -8.158 | -9.348 | -5.847 | -11.47 | -7.529 |
| Net income 1 | -17.91 | -7.955 | -8.636 | -5.368 | -10.77 | -6.79 |
| Net Debt 1 | -6.88 | -20.74 | -23.24 | -21.9 | -15.9 | 1.35 |
| Reference price 2 | 0.1000 | 0.1700 | 0.0500 | 0.0650 | 0.0450 | 0.0400 |
| Nbr of stocks (in thousands) | 1,079,719 | 1,269,111 | 1,363,111 | 1,393,511 | 1,398,061 | 1,399,862 |
| Announcement Date | 30/09/20 | 30/09/21 | 30/09/22 | 29/09/23 | 30/09/24 | 30/09/25 |
1MYR in Million2MYR
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 20.68M | |
| 21.96x | 12.43x | 18.83x | 0.35% | 5,271B | |
| 22.44x | 11.01x | 14.92x | 1.12% | 1,976B | |
| 39.27x | 16.54x | 24.3x | 0.72% | 1,728B | |
| 13.4x | 8.16x | 9.85x | 0.05% | 1,101B | |
| 5.19x | 3.31x | 4x | 0.2% | 985B | |
| 90.29x | 16.33x | 62.01x | -.--% | 843B | |
| -44.6x | 8.94x | 24.89x | -.--% | 541B | |
| 210.78x | 46.03x | 93.72x | -.--% | 283B | |
| Average | 44.84x | 15.34x | 31.57x | 0.31% | 1,414B | |
| Weighted average by Cap. | 28.23x | 12.55x | 21.82x | 0.44% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 0143 Stock
- Valuation Key ASIC
Select your edition
All financial news and data tailored to specific country editions
