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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 8.67M
27.4x3.13x18.11x0.76% 59.85B
40.39x6.28x27.74x1.92% 58.51B
34.95x5.79x20.67x0.86% 13.55B
27.72x2.29x18.08x0.63% 12.24B
16.38x1.24x10.13x-.--% 7.88B
27.64x1.82x15.46x2.82% 6.93B
19.88x1.29x11.16x3.15% 4.65B
29.44x - - - 2.97B
-107.11x0.61x13.74x - 2.84B
Average 12.97x 2.81x 16.89x 1.45% 16.94B
Weighted average by Cap. 29.58x 4.16x 20.94x 1.29%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA