Company Valuation: NetX Holdings

Data adjusted to current consolidation scope
Fiscal Period: November 2020 2021 2022 2023 2024 2025
Market Cap 1 121.2 117 62.7 103.2 93.8 42.21
Change - -3.45% -46.43% 64.56% -9.09% -55%
Enterprise Value (EV) 1 21.04 60.17 25.49 64.57 57.62 5.729
Change - 185.97% -57.64% 153.33% -10.77% -90.06%
P/E -1.68x -5.63x -4.01x -7.03x -3.35x -2.74x
PBR 0.73x 0.81x 0.5x 0.9x 1.04x 0.53x
PEG - 0.1x 0.2x 0.4x -0x 0.1x
Capitalization / Revenue 8.14x 9.98x 4.59x 6.13x 7.6x 4.74x
EV / Revenue 1.41x 5.13x 1.87x 3.84x 4.67x 0.64x
EV / EBITDA -1.68x -5.47x -2.02x -4.56x -2.98x -0.3x
EV / EBIT -1.41x -4.44x -1.55x -3.75x -2.59x -0.28x
EV / FCF -0.83x -28.3x -2.66x -59.8x -31.5x -0.73x
FCF Yield -120% -3.53% -37.7% -1.67% -3.18% -137%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0862 -0.0249 -0.0187 -0.0156 -0.0299 -0.0164
Distribution rate - - - - - -
Net sales 1 14.9 11.72 13.65 16.83 12.35 8.9
EBITDA 1 -12.51 -10.99 -12.65 -14.17 -19.35 -18.78
EBIT 1 -14.97 -13.55 -16.45 -17.24 -22.26 -20.62
Net income 1 -15.87 -20.79 -15.63 -13.52 -28.03 -15.43
Net Debt 1 -100.2 -56.86 -37.21 -38.6 -36.18 -36.48
Reference price 2 0.1450 0.1400 0.0750 0.1100 0.1000 0.0450
Nbr of stocks (in thousands) 835,967 835,967 835,967 937,953 937,953 937,953
Announcement Date 31/03/21 31/03/22 31/03/23 29/03/24 27/03/25 31/03/26
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 11.52M
28.15x4.51x15.75x2.33% 272B
-91.12x14.39x83.34x-.--% 90.17B
10.21x1.12x5.88x4.73% 84.05B
13.47x2.45x9.09x6.14% 79.55B
18.39x4.85x11.97x3.1% 54.92B
13.54x1.98x8.33x5.73% 44.51B
13.19x1.51x10.36x1.22% 35.78B
19.31x1.42x9.05x1.03% 34.28B
15.52x1.98x9.21x5.57% 32.37B
Average 4.52x 3.80x 18.11x 3.32% 72.77B
Weighted average by Cap. 6.35x 4.58x 20.65x 3.03%

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. 0020 Stock
  4. Valuation NetX Holdings