Company Valuation: Ageson

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2024 2025
Market Cap 1 126.6 119.9 62.33 35.84 31.17
Change - -5.31% -48.01% - -13.04%
Enterprise Value (EV) 1 118.6 143.5 94.42 35.83 25.89
Change - 20.99% -34.22% - -27.73%
P/E 2x 3.79x - -3.25x 5.29x
PBR 0.7x 0.45x 0.33x 0.58x -0.89x
PEG - -0.1x - - -0x
Capitalization / Revenue 1.34x 0.72x 0.19x 4.33x 0.66x
EV / Revenue 1.26x 0.86x 0.29x 4.33x 0.55x
EV / EBITDA 2.71x 4x -1.66x -2.87x 3.48x
EV / EBIT 2.77x 4.48x -1.44x -2.16x 3.49x
EV / FCF 0.86x 3.26x - - 0.87x
FCF Yield 116% 30.7% - - 115%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 1.125 0.3762 - -0.0354 0.0189
Distribution rate - - - - -
Net sales 1 94.24 166.2 323.8 8.282 47.05
EBITDA 1 43.79 35.93 -56.76 -12.48 7.43
EBIT 1 42.77 32.02 -65.38 -16.62 7.419
Net income 1 38.91 31.65 -90.24 -11.02 6.248
Net Debt 1 -7.976 23.65 32.09 -0.012 -5.274
Reference price 2 2.2500 1.4250 0.2000 0.1150 0.1000
Nbr of stocks (in thousands) 56,273 84,136 311,660 311,665 311,665
Announcement Date 10/27/20 A 9/10/21 A 10/31/23 A 10/30/24 A 10/30/25 A
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 11.82M
66.57x2.88x28.09x0.07% 96.51B
13.25x1.07x5.87x4.43% 71.9B
41.51x5.09x28.22x0.16% 62.95B
25.34x1.94x18.83x1.23% 54.42B
55.73x4.63x29.6x1.65% 46.2B
33.16x0.79x13.14x1.9% 39.47B
27.64x0.54x8.66x2.15% 35.44B
25.77x1.67x16.11x0.19% 33.56B
4.84x0.3x5.82x5.89% 28.68B
Average 32.64x 2.10x 17.15x 1.96% 46.91B
Weighted average by Cap. 36.74x 2.36x 18.83x 1.72%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA