Company Valuation: Knusford

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026
Market Cap 1 57.79 64.27 82.21 74.24 44.84
Change - 11.21% 27.91% -9.7% -39.6%
Enterprise Value (EV) 1 77.56 99.75 136.7 109 86.82
Change - 28.61% 37% -20.21% -20.38%
P/E -13.2x -27.5x 8.95x 7.05x -3.87x
PBR 0.26x 0.29x 0.36x 0.31x 0.2x
PEG - 0.6x -0x 0.5x 0x
Capitalization / Revenue 0.24x 0.4x 0.55x 0.92x 1.19x
EV / Revenue 0.32x 0.63x 0.92x 1.35x 2.31x
EV / EBITDA 12.3x 20.5x 6.86x 6.77x -14.7x
EV / EBIT 32.8x 138x 8.21x 8.19x -11.4x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.0441 -0.0234 0.0922 0.1056 -0.1162
Distribution rate - - - - -
Net sales 1 245.7 159.6 148.8 80.48 37.57
EBITDA 1 6.302 4.858 19.93 16.1 -5.926
EBIT 1 2.363 0.723 16.64 13.32 -7.592
Net income 1 -4.391 -2.336 9.184 10.52 -11.58
Net Debt 1 19.77 35.48 54.46 34.81 41.98
Reference price 2 0.5800 0.6450 0.8250 0.7450 0.4500
Nbr of stocks (in thousands) 99,645 99,645 99,645 99,645 99,645
Announcement Date 29/07/22 28/07/23 31/07/24 31/07/25 31/07/26
1MYR in Million2MYR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 9.51M
28.44x5.1x18.59x0.92% 111B
29.42x4.61x17.45x1.83% 83.61B
29.04x3.32x19.16x0.72% 63.58B
40.86x6.38x28.14x1.87% 59.56B
36.88x7.46x21.85x-.--% 53.59B
24.2x4.56x15.85x2.69% 33.25B
20.68x1.77x12.74x2.27% 30.08B
29.33x3.89x14.65x0.12% 28.51B
21.88x3.22x13.86x1.07% 26.83B
Average 28.97x 4.48x 18.03x 1.28% 49.01B
Weighted average by Cap. 30.05x 4.78x 18.95x 1.23%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Knusford

Historical PBR trend

Valuation ratios - PBR - Knusford

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Knusford

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Knusford