Company Valuation: ACME Holdings

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 43.2 70.26 77.13 59.2 68.16 52.02
Change - 62.65% 9.79% -23.26% 15.15% -23.68%
Enterprise Value (EV) 1 34.79 60.08 46.49 43.05 68.78 68.9
Change - 72.69% -22.62% -7.41% 59.79% 0.16%
P/E -73.1x 25.8x -26.1x 275x 9.96x 10.1x
PBR 0.53x 0.72x 0.74x 0.56x 0.6x 0.44x
PEG - -0x 0x -3x 0x -0.4x
Capitalization / Revenue 1.74x 2.32x 7.83x 4.88x 1.12x 0.63x
EV / Revenue 1.4x 1.98x 4.72x 3.55x 1.13x 0.83x
EV / EBITDA 28.3x 10x -53.1x 54.8x 7.04x 7.65x
EV / EBIT -33.5x 16.5x -17.4x 94.9x 7.54x 8.28x
EV / FCF 9.08x -1.94x -7x -2.84x -3.46x 6.66x
FCF Yield 11% -51.5% -14.3% -35.2% -28.9% 15%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.002461 0.009099 -0.008237 0.0006 0.0191 0.0143
Distribution rate - - - - - -
Net sales 1 24.84 30.31 9.852 12.14 61.09 82.6
EBITDA 1 1.229 6.001 -0.8759 0.7856 9.77 9.003
EBIT 1 -1.037 3.645 -2.665 0.4534 9.12 8.319
Net income 1 -0.573 2.579 -2.59 0.2256 6.842 5.128
Net Debt 1 -8.405 -10.18 -30.64 -16.15 0.6189 16.88
Reference price 2 0.1800 0.2350 0.2150 0.1650 0.1900 0.1450
Nbr of stocks (in thousands) 239,974 298,966 358,759 358,759 358,759 358,759
Announcement Date 8/28/20 A 8/23/21 A 7/28/22 A 7/31/23 A 7/31/24 A 7/25/25 A
1MYR in Million2MYR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 10.51M
58.58x - - - 62.74B
10.68x3.61x9.59x-.--% 21.95B
7.67x16.3x19.57x6.08% 20.48B
4.08x0.12x0.24x8.32% 14.29B
8.51x17x - 6.21% 8.38B
7.96x0.82x6.71x2.46% 5.84B
-1.8x1.93x113.63x-.--% 5.15B
5.49x13.82x20.57x5.78% 4.55B
Average 12.65x 7.66x 28.39x 4.12% 15.93B
Weighted average by Cap. 29.71x 7.87x 18.44x 4.17%

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. 7131 Stock
  4. Valuation ACME Holdings