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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 7.11M
18.28x2.4x10.79x2.8% 264B
26.78x3.14x17.07x1.95% 258B
31.61x4.05x18.67x1.55% 196B
37.83x5.52x23.58x1.02% 163B
42.6x5.72x25.49x1% 143B
43.67x7.18x28.94x0.1% 102B
87.67x11.18x62.2x0.36% 94.19B
32.39x5.23x18.16x1.4% 88.29B
33.38x6.94x21.79x0.56% 56.21B
Average 39.36x 5.71x 25.19x 1.19% 136.37B
Weighted average by Cap. 34.90x 4.83x 22.01x 1.51%

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