Company Valuation: Cabnet Holdings

Data adjusted to current consolidation scope
Fiscal Period: February 2020 2021 2023 2024 2025
Market Cap 1 33.96 42.9 42.01 43.79 58.99
Change - 26.32% - 4.26% 34.69%
Enterprise Value (EV) 1 36.97 50 44.13 40.8 58.85
Change - 35.22% - -7.55% 44.22%
P/E -7.53x 35.4x 274x 12.3x 25.6x
PBR 0.78x 0.96x 0.94x 0.9x 1.16x
PEG - -0x - 0x -0.7x
Capitalization / Revenue 0.81x 0.63x 0.51x 0.22x 0.45x
EV / Revenue 0.88x 0.74x 0.53x 0.21x 0.45x
EV / EBITDA -9.78x 14.3x 19.7x 5.11x 10.9x
EV / EBIT -8.35x 18.3x 34.2x 5.83x 13.5x
EV / FCF 33.4x -12.5x - 6.55x 24.5x
FCF Yield 2.99% -8.01% - 15.3% 4.08%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.0252 0.006778 0.000857 0.02 0.0129
Distribution rate - - - - -
Net sales 1 42.17 67.91 82.85 198.7 131.7
EBITDA 1 -3.78 3.485 2.239 7.982 5.399
EBIT 1 -4.429 2.726 1.289 7.002 4.362
Net income 1 -4.512 1.212 0.1543 3.574 2.308
Net Debt 1 3.01 7.096 2.127 -2.992 -0.1425
Reference price 2 0.1900 0.2400 0.2350 0.2450 0.3300
Nbr of stocks (in thousands) 178,750 178,750 178,750 178,750 178,750
Announcement Date 4/28/21 4/28/22 6/28/23 6/27/24 6/26/25
1MYR in Million2MYR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 9.82M
71.4x3.08x30.05x0.06% 104B
13.71x1.1x6.03x4.27% 75.03B
43.23x5.37x29.85x0.16% 65.55B
27.11x2.05x19.94x1.15% 59.22B
57.58x4.82x30.88x1.47% 48.41B
36.27x0.85x14.43x1.75% 42.54B
29.92x0.57x9.12x2.03% 37.48B
27.55x1.79x17.24x0.17% 35.74B
4.52x0.29x6.2x6.28% 26.82B
Average 34.59x 2.21x 18.19x 1.93% 49.46B
Weighted average by Cap. 39.30x 2.50x 20.10x 1.62%

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. 0191 Stock
  4. Valuation Cabnet Holdings