Company Valuation: QES Group

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 550.5 533.8 425.4 496.3 320.6 462.2 - -
Change - -3.03% -20.31% 16.67% -35.4% 44.16% - -
Enterprise Value (EV) 550.5 533.8 425.4 496.3 320.6 462.2 462.2 462.2
Change - -3.03% -20.31% 16.67% -35.4% 44.16% 0% 0%
P/E 28.9x 20.2x - 28.6x 19.6x 22.6x 16.4x 14.4x
PBR - 3.37x - 2.7x 1.67x 2.13x 2.06x 1.77x
PEG - 0.5x - - -3.4x 0.9x 0.4x 1x
Capitalization / Revenue - 2.02x 1.77x 1.84x 1.2x 1.5x 1.31x 1.21x
EV / Revenue - 0x 0x 0x 0x 1.5x 1.31x 1.21x
EV / EBITDA - 0x - 0x 0x 10.7x 8.76x 7.77x
EV / EBIT - 0x 0x 0x 0x 13.5x 10.6x 8.95x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - 0.005 - 0.0075 - 0.00937 0.0123 0.014
Rate of return - 0.78% - 1.26% - 1.69% 2.22% 2.52%
EPS 2 0.0228 0.0317 - 0.0208 0.0196 0.0246 0.0338 0.0386
Distribution rate - 15.8% - 36.1% - 38.2% 36.5% 36.1%
Net sales 1 - 264.4 240.7 269.6 266.8 308.3 353.9 380.5
EBITDA 1 - 38.63 - 34.12 32.51 43.33 52.77 59.47
EBIT 1 - 36.39 27.48 26.24 23.55 34.2 43.6 51.65
Net income 1 18.98 26.42 18.47 17.32 16.34 23.85 30.7 36.7
Net Debt - - - - - - - -
Reference price 2 0.6600 0.6400 0.5100 0.5950 0.3850 0.5550 0.5550 0.5550
Nbr of stocks (in thousands) 834,139 834,139 834,139 834,139 832,763 832,763 - -
Announcement Date 23/02/22 23/02/23 23/02/24 27/02/25 26/02/26 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.61x - - 1.69% 114M
265.93x - - - 37.64B
48.05x16.6x40x1.08% 28.93B
42.56x - - - 25.26B
7.61x0.85x4.6x7.16% 2.69B
9.96x0.88x4.7x4.7% 1.9B
14.46x - - 5.23% 1.78B
36.42x - - - 1.26B
Average 55.95x 6.11x 16.43x 3.97% 12.45B
Weighted average by Cap. 126.43x 14.45x 35.17x 1.95%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!