Company Valuation: PNE PCB

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2023 2024 2025
Market Cap 1 179.4 50.08 22.42 39.24 33.63 25.23
Change - -72.08% -55.23% 75% -14.28% -25%
Enterprise Value (EV) 1 169.5 26.1 8.642 17.47 31.62 17.38
Change - -84.61% -66.89% 102.1% 81.07% -45.05%
P/E -16.7x -4.4x -0.99x -3.11x -2.12x -13.2x
PBR 2.37x 0.48x 0.29x 0.61x 0.68x 0.54x
PEG - 0.1x -0x 0.1x -0.1x 0.2x
Capitalization / Revenue 2.75x 0.63x 0.26x 0.48x 0.57x 0.49x
EV / Revenue 2.6x 0.33x 0.1x 0.21x 0.54x 0.34x
EV / EBITDA -26.3x -3.79x -0.4x -1.26x -1.86x -6.08x
EV / EBIT -20.4x -2.8x -0.36x -1.07x -1.63x -3.89x
EV / FCF -29.6x -1.93x -3.12x 53x -1.38x -
FCF Yield -3.37% -51.8% -32% 1.89% -72.6% -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0309 -0.0216 -0.0406 -0.0225 -0.0283 -0.003413
Distribution rate - - - - - -
Net sales 1 65.12 79.98 85.46 81.58 59.03 51.81
EBITDA 1 -6.443 -6.888 -21.6 -13.81 -17.03 -2.856
EBIT 1 -8.294 -9.333 -24.31 -16.26 -19.44 -4.471
Net income 1 -8.134 -4.839 -20.66 -12.6 -15.88 -1.914
Net Debt 1 -9.824 -23.99 -13.78 -21.77 -2.009 -7.847
Reference price 2 0.5150 0.0950 0.0400 0.0700 0.0600 0.0450
Nbr of stocks (in thousands) 348,258 527,192 560,549 560,549 560,572 560,572
Announcement Date 26/08/20 27/07/21 26/07/22 26/07/23 30/07/24 30/01/26
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 6.24M
22.56x12.61x18.56x0.36% 5,160B
22.35x10.96x14.86x1.13% 1,951B
39.61x16.24x23.9x0.73% 1,697B
12.85x7.79x9.42x0.06% 1,054B
4.8x2.98x3.59x0.22% 883B
83.66x15.15x56.95x-.--% 782B
-37.92x7.66x21.3x-.--% 460B
192.21x41.92x85.46x-.--% 258B
30.57x11.1x20.56x2.21% 237B
Average 41.19x 14.05x 28.29x 0.52% 1,248B
Weighted average by Cap. 28.03x 12.31x 20.80x 0.49%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA