Company Valuation: Trive Property Group

Data adjusted to current consolidation scope
Fiscal Period: January 2021 2022 2023 2024 2026
Market Cap 1 24.07 94.77 94.77 75.82 28.62
Change - 293.74% 0% -20% -
Enterprise Value (EV) 1 -4.028 63.97 69.56 52.68 6.029
Change - 1,687.94% 8.74% -24.27% -
P/E -2.03x 9.87x -5.01x -14x 33.8x
PBR 1.73x 0.8x 0.8x 0.67x 0.24x
PEG - -0x 0x 0.2x -
Capitalization / Revenue 2.44x 9.78x 10.4x 7.71x 3.28x
EV / Revenue -0.41x 6.6x 7.61x 5.36x 0.69x
EV / EBITDA 0.07x 5.56x -2.96x -5.6x -57.5x
EV / EBIT 0.07x 6.43x -2.95x -5.6x -52.6x
EV / FCF 0.84x -5.52x 21.8x -11.6x -
FCF Yield 119% -18.1% 4.59% -8.59% -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.079 0.0076 -0.015 -0.00428 0.000592
Distribution rate - - - - -
Net sales 1 9.845 9.691 9.144 9.837 8.721
EBITDA 1 -54.38 11.5 -23.51 -9.402 -0.1048
EBIT 1 -56.02 9.954 -23.58 -9.409 -0.1145
Net income 1 -57.04 12.93 -18.91 -5.408 0.77
Net Debt 1 -28.1 -30.8 -25.21 -23.14 -22.59
Reference price 2 0.1600 0.0750 0.0750 0.0600 0.0200
Nbr of stocks (in thousands) 150,433 1,263,622 1,263,622 1,263,622 1,431,039
Announcement Date 30/11/21 29/11/22 29/11/23 29/11/24 29/05/26
1MYR in Million2MYR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 7.03M
16.65x2.23x9.84x3.06% 241B
25.8x3.01x16.31x2.06% 240B
29.02x3.75x17.32x1.7% 173B
35.02x5.41x23.06x1.06% 158B
46.27x6.16x26.67x0.95% 152B
54.72x8.76x35.64x0.08% 122B
101.86x14.24x73.78x0.29% 117B
28.48x4.68x16.33x1.59% 77.79B
32.29x6.74x21.01x0.58% 53.63B
Average 41.12x 6.11x 26.66x 1.26% 133.66B
Weighted average by Cap. 37.73x 5.37x 24.26x 1.53%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 0118 Stock
  4. Valuation Trive Property Group