Company Valuation: Industronics

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2023 2024 2025
Market Cap 1 24.01 43.43 35.38 24.77 24.77
Change - 80.85% - -30% 0%
Enterprise Value (EV) 1 23.45 31.53 74.34 67.11 79.94
Change - 34.45% - -9.72% 19.12%
P/E -56.1x -6.24x -5.43x -6.13x -3.4x
PBR 2.44x 2.43x 0.89x 0.84x 1.97x
PEG - -0x - 0.2x -0x
Capitalization / Revenue 1.38x 1.08x 0.96x 0.45x 0.92x
EV / Revenue 1.35x 0.78x 2.02x 1.22x 2.96x
EV / EBITDA -106x -11.6x -14.3x -46.2x -22.2x
EV / EBIT -56.9x -10.9x -13.1x -34.8x -19.1x
EV / FCF 6.67x 12.8x - -43.7x -
FCF Yield 15% 7.84% - -2.29% -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.003208 -0.0176 -0.0092 -0.005706 -0.0103
Distribution rate - - - - -
Net sales 1 17.43 40.37 36.88 54.79 27.01
EBITDA 1 -0.2202 -2.713 -5.206 -1.453 -3.597
EBIT 1 -0.4121 -2.903 -5.654 -1.929 -4.187
Net income 1 -0.428 -4.756 -4.743 -4.038 -7.295
Net Debt 1 -0.5636 -11.9 38.96 42.35 55.18
Reference price 2 0.1800 0.1100 0.0500 0.0350 0.0350
Nbr of stocks (in thousands) 133,403 394,781 707,589 707,589 707,589
Announcement Date 4/30/21 4/29/22 10/31/23 10/30/24 4/30/26
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 5.19M
34.94x11.98x22.35x0.81% 110B
49.25x7.38x34.65x1.6% 45.19B
28.71x1.34x15.37x-.--% 42.53B
24.81x2.01x9.68x1.34% 34.93B
35.52x2.29x16.42x1.46% 30.33B
31.2x4.77x18.99x-.--% 30.21B
9.52x5.48x11.26x2.03% 23.29B
31.22x4.78x19.08x0.74% 17.95B
29.25x1.58x13.84x0.43% 14.02B
Average 30.49x 4.62x 17.96x 0.94% 34.84B
Weighted average by Cap. 32.63x 6.39x 19.76x 0.92%

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. 9393 Stock
  4. Valuation Industronics