Valuation Avillion

Stocks

Market Closed - BURSA MALAYSIA 11:50:01 07/09/2026 +03			5-day change	1st Jan Change
0.0400 ^MYR	0.00%		+14.29%	-11.11%

08-24	Avillion Berhad Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
07-31	Avillion Berhad Auditor Raises 'Going Concern' Doubt	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	99.16	107.7	68	62.33	45.33	63.73
Change	-	8.57%	-36.84%	-8.33%	-27.27%	40.59%
Enterprise Value (EV) ¹	198	190.1	145.9	139.1	120.3	124.3
Change	-	-4.01%	-23.27%	-4.6%	-13.57%	3.38%
P/E	-7.42x	-10.7x	-14.3x	-10.8x	-6.76x	-4.29x
PBR	0.5x	0.51x	0.33x	0.28x	0.21x	0.3x
PEG	-	0.3x	0.3x	-0.5x	-0.4x	-0.1x
Capitalization / Revenue	4.73x	3.36x	1.02x	0.85x	0.78x	1.15x
EV / Revenue	9.45x	5.93x	2.19x	1.91x	2.06x	2.25x
EV / EBITDA	-116x	100x	17.6x	17.4x	24.4x	-60.1x
EV / EBIT	-20.7x	-34.3x	175x	254x	-35.3x	-12x
EV / FCF	-11x	618x	19.3x	12.7x	-7.36x	6.62x
FCF Yield	-9.07%	0.16%	5.18%	7.86%	-13.6%	15.1%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0141	-0.00888	-0.004201	-0.0051	-0.005919	-0.0105
Distribution rate	-	-	-	-	-	-
Net sales ¹	20.95	32.08	66.65	72.99	58.48	55.18
EBITDA ¹	-1.714	1.9	8.292	7.997	4.921	-2.07
EBIT ¹	-9.545	-5.544	0.834	0.547	-3.408	-10.38
Net income ¹	-13.36	-8.96	-4.762	-5.756	-6.708	-13.78
Net Debt ¹	98.87	82.43	77.85	76.81	74.92	60.59
Reference price ²	0.1050	0.0950	0.0600	0.0550	0.0400	0.0450
Nbr of stocks (in thousands)	944,407	1,133,288	1,133,288	1,133,288	1,133,288	1,416,288
Announcement Date	8/30/21 A	7/29/22 A	7/31/23 A	7/31/24 A	7/31/25 A	7/31/26 A

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.($)
AVILLION	-	-	-	-	14.01M
MARRIOTT INTERNATIONAL, INC.	30.14x	3.79x	17.53x	0.85%	87.75B
HILTON WORLDWIDE HOLDINGS INC.	37.15x	6.36x	20.41x	0.19%	70.04B
INTERCONTINENTAL HOTELS GROUP PLC	27.43x	10.44x	18.73x	1.29%	23.61B
HYATT HOTELS CORPORATION	51.29x	2.67x	16.3x	0.36%	15.63B
ACCOR	21x	2.42x	11.05x	3.1%	12.68B
THE INDIAN HOTELS COMPANY LIMITED	44.88x	8.9x	26.06x	0.47%	10.84B
TRAVEL + LEISURE CO.	9.29x	1.88x	7.31x	3.65%	4.06B
MINOR INTERNATIONAL	13.2x	1.26x	4.79x	3.26%	3.8B
MARRIOTT VACATIONS WORLDWIDE CORPORATION	14.64x	1.35x	9.01x	3.18%	3.67B
Average	27.67x	4.34x	14.58x	1.82%	23.21B
Weighted average by Cap.	32.71x	5.22x	17.96x	0.89%