Company Valuation: Focus Dynamics Group

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2025 2026
Market Cap 1 254.9 95.58 127.4 63.72
Change - -62.5% - -50%
Enterprise Value (EV) 1 189.5 94.53 149.7 175.8
Change - -50.12% - 17.48%
P/E -3.21x -7.56x -24x -3.02x
PBR 2.25x 1.07x 1.62x 1.09x
PEG - 0.1x - -0x
Capitalization / Revenue 7.77x 1.22x 1.63x 1.06x
EV / Revenue 5.78x 1.2x 1.92x 2.92x
EV / EBITDA 92.2x -55.3x 21.6x 247x
EV / EBIT -81.5x -11.4x 260x -22.8x
EV / FCF - - - -
FCF Yield - - - -
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -0.0125 -0.001984 -0.000835 -0.003307
Distribution rate - - - -
Net sales 1 32.81 78.53 78.14 60.14
EBITDA 1 2.055 -1.708 6.931 0.713
EBIT 1 -2.325 -8.318 0.576 -7.719
Net income 1 -78.92 -12.65 -5.321 -21.07
Net Debt 1 -65.39 -1.057 22.24 112.1
Reference price 2 0.040000 0.015000 0.020000 0.010000
Nbr of stocks (in thousands) 6,372,206 6,372,206 6,372,206 6,372,206
Announcement Date 10/31/22 1/31/24 7/31/25 7/31/26
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
18.29x7.28x13.16x3.2% 166B
41.74x3.4x22.15x2.64% 109B
22.28x1.14x11.17x2.5% 50.07B
28.29x3.5x19.81x-.--% 40.34B
15.7x5.44x16.26x2.19% 37.59B
15.96x3.76x11.7x3.61% 24.93B
17.37x1.79x10.8x3.32% 22.15B
30.13x0.94x12.23x0.87% 14.35B
13.81x0.99x6.46x2.91% 13.89B
Average 22.62x 3.14x 13.75x 2.36% 53.07B
Weighted average by Cap. 24.75x 4.48x 15.40x 2.6%

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. 0116 Stock
  4. 0116PA Stock
  5. Valuation Focus Dynamics Group