Valuation Progressive Impact Corporation

Stocks

Market Closed - BURSA MALAYSIA 04:50:01 2026-10-28 am EDT			5-day change	1st Jan Change
0.0550 ^MYR	+22.22%		+10.00%	+37.50%

Aug. 26	Progressive Impact Corporation Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
May. 25	Progressive Impact Corporation Berhad Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	72.12	68.81	170.4	62.26	36.05	26.21
Change	-	-4.58%	147.62%	-63.46%	-42.11%	-27.27%
Enterprise Value (EV) ¹	72.36	80.12	178.2	66.1	47.92	40.21
Change	-	10.74%	122.47%	-62.92%	-27.51%	-16.08%
P/E	-25.6x	-11.2x	-17.5x	-17.4x	-8.96x	15.5x
PBR	0.98x	1.05x	3.26x	1.3x	0.81x	0.55x
PEG	-	-0x	-0.3x	0.3x	-0.7x	-0x
Capitalization / Revenue	0.82x	0.75x	1.89x	0.68x	0.35x	0.24x
EV / Revenue	0.82x	0.87x	1.97x	0.72x	0.47x	0.37x
EV / EBITDA	4.33x	5.64x	18.8x	4.75x	2.36x	1.13x
EV / EBIT	7.23x	12.6x	166x	8.99x	3.37x	1.38x
EV / FCF	-53.2x	-570x	11.5x	3.45x	-14x	24.2x
FCF Yield	-1.88%	-0.18%	8.73%	29%	-7.13%	4.14%
Dividend per Share ²	0.003	0.003	-	-	-	-
Rate of return	2.73%	2.86%	-	-	-	-
EPS ²	-0.00429	-0.009352	-0.0149	-0.005463	-0.006137	0.002583
Distribution rate	-69.9%	-32.1%	-	-	-	-
Net sales ¹	87.96	92.02	90.28	92.04	102	109.9
EBITDA ¹	16.72	14.21	9.469	13.93	20.3	35.44
EBIT ¹	10.01	6.348	1.075	7.355	14.22	29.22
Net income ¹	-2.813	-6.13	-9.737	-3.582	-4.022	1.693
Net Debt ¹	0.2357	11.31	7.852	3.84	11.87	14
Reference price ²	0.1100	0.1050	0.2600	0.0950	0.0550	0.0400
Nbr of stocks (in thousands)	655,631	655,371	655,371	655,371	655,371	655,371
Announcement Date	4/27/21	5/9/22	4/19/23	4/25/24	4/29/25	4/28/26

¹MYR in Million²MYR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PROGRESSIVE IMPACT CORPORATION	-	-	-	-	7.21M
WASTE MANAGEMENT, INC.	29.45x	4.42x	14.24x	1.58%	94.26B
REPUBLIC SERVICES, INC.	32.51x	4.96x	15.47x	1.08%	72.16B
WASTE CONNECTIONS, INC.	39.01x	5.41x	16.33x	0.78%	45.52B
VERALTO CORPORATION	25.13x	4.44x	17.38x	0.5%	25.16B
GFL ENVIRONMENTAL INC.	-76.48x	4.78x	15.55x	0.12%	19.64B
CLEAN HARBORS, INC.	31.15x	2.86x	13.32x	-.--%	16.52B
DONALDSON COMPANY, INC.	19.82x	2.61x	13.09x	1.51%	9.9B
TETRA TECH, INC.	22.72x	-	-	0.62%	9.44B
CASELLA WASTE SYSTEMS, INC.	1838.53x	3.45x	15.13x	-.--%	5.96B
Average	217.98x	4.12x	15.06x	0.69%	29.86B
Weighted average by Cap.	60.01x	4.57x	15.17x	1%