Company Valuation: TIME dotCom

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 8,398 8,999 9,973 8,671 10,335 11,093 - -
Change - 7.16% 10.82% -13.06% 19.19% 7.33% - -
Enterprise Value (EV) 1 7,856 8,544 8,449 7,506 9,922 11,084 11,202 11,435
Change - 8.76% -1.12% -11.16% 32.18% 11.71% 1.07% 2.08%
P/E 21.3x 20x 3.88x 22.6x 24.1x 21.6x 20x 18.6x
PBR 2.67x 2.88x 2.41x 2.22x 3.21x 3.59x 3.84x 3.84x
PEG - 1.5x 0x -0.3x 2x 1.1x 2.56x 2.45x
Capitalization / Revenue 6.01x 5.71x 6.04x 5.13x 5.76x 5.8x 5.44x 5.11x
EV / Revenue 5.63x 5.42x 5.11x 4.44x 5.53x 5.79x 5.5x 5.27x
EV / EBITDA 11.4x 11.3x 14.5x 11.8x 14.1x 13.3x 12.5x 12x
EV / EBIT 14.9x 15x 22x 17x 19.8x 17.8x 16.6x 15.8x
EV / FCF 23.7x 28.1x 20.2x 22.2x 23.1x 31.9x 27.2x 22x
FCF Yield 4.22% 3.56% 4.94% 4.5% 4.34% 3.13% 3.68% 4.55%
Dividend per Share 2 0.1315 0.1233 0.7065 0.1042 0.1732 0.3997 0.3946 0.3399
Rate of return 2.86% 2.52% 13.1% 2.22% 3.1% 6.66% 6.58% 5.66%
EPS 2 0.2161 0.2456 1.392 0.2071 0.2316 0.278 0.2997 0.3224
Distribution rate 60.9% 50.2% 50.8% 50.3% 74.8% 144% 132% 105%
Net sales 1 1,396 1,576 1,652 1,690 1,793 1,913 2,038 2,170
EBITDA 1 689.2 758.1 581 635 705.8 831.1 898.6 956.2
EBIT 1 526 571.3 384.1 440.9 501.5 622.8 676.4 724.2
Net income 1 393.2 449.9 2,569 382.8 428.2 513.9 555.5 596.4
Net Debt 1 -542 -455 -1,524 -1,165 -413.2 -9.094 109.3 342.4
Reference price 2 4.600 4.900 5.400 4.690 5.590 6.000 6.000 6.000
Nbr of stocks (in thousands) 1,825,619 1,836,586 1,846,839 1,848,819 1,848,819 1,848,819 - -
Announcement Date 25/02/22 28/02/23 29/02/24 26/02/25 26/02/26 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
21.66x5.81x13.38x6.64% 2.72B
11.01x1.27x3.94x7.28% 220B
8.84x2.33x6.26x6.63% 177B
12.83x2.08x4.79x4.39% 140B
12.99x2.04x5.13x2.4% 79.1B
11.78x1.74x7.43x3.65% 74.86B
11.94x0.76x2.83x6.75% 71.57B
15.56x2.71x8.5x5.06% 57.88B
23.57x5.32x19.43x4.54% 55.15B
15.24x1.8x5.63x4.94% 48.36B
Average 14.54x 2.59x 7.73x 5.23% 92.71B
Weighted average by Cap. 12.46x 2.03x 6.13x 5.54%

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

  1. Stock Market
  2. Stocks
  3. 5031 Stock
  4. Valuation TIME dotCom