Company Valuation: Solution Group

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 435.2 241.7 134.1 106.4 65.35 36.3
Change - -44.46% -44.51% -20.66% -38.59% -44.44%
Enterprise Value (EV) 1 399.6 201.7 134.7 101 69.45 39.6
Change - -49.53% -33.23% -25.03% -31.22% -42.97%
P/E -399x 7.19x -3.38x 606x -9.71x -1.98x
PBR 6.05x 2.05x 1.88x 1.33x 0.89x 0.66x
PEG - -0x 0x -6x 0x -0x
Capitalization / Revenue 24x 0.79x 4.04x 0.88x 0.57x 1.27x
EV / Revenue 22.1x 0.66x 4.06x 0.83x 0.6x 1.38x
EV / EBITDA 1,261x 4.16x -3.43x 14.4x -17.6x -13x
EV / EBIT -1,093x 4.23x -3.37x 22.8x -10.7x -7.33x
EV / FCF -125x -18.5x -7.92x -69.4x -15.6x 1.7x
FCF Yield -0.8% -5.42% -12.6% -1.44% -6.41% 58.7%
Dividend per Share 2 - 0.02 - - - -
Rate of return - 3.64% - - - -
EPS 2 -0.002979 0.0765 -0.0904 0.000363 -0.0139 -0.0379
Distribution rate - 26.1% - - - -
Net sales 1 18.1 304.6 33.2 120.9 115 28.67
EBITDA 1 0.3168 48.45 -39.22 7.03 -3.941 -3.045
EBIT 1 -0.3655 47.72 -39.96 4.437 -6.511 -5.4
Net income 1 -0.9254 32.05 -39.73 0.1639 -6.706 -18.36
Net Debt 1 -35.55 -39.99 0.5803 -5.435 4.1 3.302
Reference price 2 1.1900 0.5500 0.3050 0.2200 0.1350 0.0750
Nbr of stocks (in thousands) 365,678 439,429 439,686 483,655 484,045 484,045
Announcement Date 31/05/21 29/04/22 28/04/23 30/04/24 30/04/25 30/04/26
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 10.74M
12.34x1.28x5.51x2.35% 17.14B
8.37x15.41x - -.--% 16.07B
27.78x7.04x16.76x2.57% 12.22B
Average 16.16x 7.91x 11.14x 1.64% 11.36B
Weighted average by Cap. 15.09x 7.82x 10.19x 1.58%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Solution Group

Historical PBR trend

Valuation ratios - PBR - Solution Group

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Solution Group

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Solution Group

  1. Stock Market
  2. Stocks
  3. 0093 Stock
  4. Valuation Solution Group