Company Valuation: T7 Global

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 258.9 244.1 326.4 402.3 266.4 263.3 - -
Change - -5.71% 33.69% 23.28% -33.8% -1.13% - -
Enterprise Value (EV) 258.9 244.1 326.4 402.3 266.4 263.3 263.3 263.3
Change - -5.71% 33.69% 23.28% -33.8% -1.13% 0% 0%
P/E - 12.1x 10.1x 8.46x 5.63x 4.27x 4.14x 4.73x
PBR - - 1.02x 1x 0.56x 0.47x 0.42x 0.38x
PEG - - 0.2x 0.3x -0.66x 0.2x 1.28x -0.4x
Capitalization / Revenue 0.98x 0.67x 0.56x 0.62x 0.37x 0.34x 0.33x 0.36x
EV / Revenue 0x 0x 0x 0x 0x 0.34x 0.33x 0.36x
EV / EBITDA - - 0x 0x 0x 1.32x 1.3x 1.37x
EV / EBIT - 0x 0x 0x 0x 1.73x - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 - 0.0272 0.0437 0.0573 0.0524 0.062 0.064 0.056
Distribution rate - - - - - - - -
Net sales 1 264.3 365.6 586.2 647.2 721.2 774.4 794 724
EBITDA 1 - - 101.5 167.8 207.5 199 202 192
EBIT 1 - 40.41 72.38 110.2 140.1 152.4 - -
Net income 1 10.51 20.26 33.08 40.33 46.75 57.2 59 52
Net Debt - - - - - - - -
Reference price 2 0.3500 0.3300 0.4400 0.4850 0.2950 0.2650 0.2650 0.2650
Nbr of stocks (in thousands) 739,706 739,706 741,706 829,559 902,910 993,759 - -
Announcement Date 21/02/22 27/02/23 26/02/24 28/02/25 26/02/26 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
4.27x - - - 65.12M
23.39x2.51x11.46x2.04% 85.35B
21.1x2.64x14.56x1.45% 63.03B
26.05x2.85x14.06x0.25% 31.31B
15.49x1.59x8.71x1.85% 30.88B
27.42x0.51x4.43x3.8% 9.81B
23.93x0.89x7.81x1.81% 7.63B
17.96x1.52x7.15x1.15% 6.87B
6.94x1.48x5.82x3.04% 6.84B
31.29x5.99x10.79x3.2% 6.33B
Average 19.78x 2.22x 9.42x 2.07% 24.81B
Weighted average by Cap. 21.93x 2.37x 11.55x 1.74%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA