Company Valuation: BSL Corporation

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2025
Market Cap 1 16.91 110.2 30.35 77.2 38.6
Change - 551.44% -72.45% 154.36% -
Enterprise Value (EV) 1 12.21 102.5 20.91 -26.12 -67.88
Change - 739.09% -79.59% -224.88% -
P/E 45.7x 11.8x -3.49x -2.14x -5.61x
PBR 0.16x 0.92x 0.23x 0.39x 0.2x
PEG - 0x 0x 0.1x -
Capitalization / Revenue 0.12x 0.69x 0.19x 0.7x 0.59x
EV / Revenue 0.09x 0.64x 0.13x -0.24x -1.04x
EV / EBITDA 0.94x 6.55x -2.14x 0.78x 7.63x
EV / EBIT 1.35x 8.66x -1.55x 0.71x 5.6x
EV / FCF 0.98x 13.1x - 3.61x -
FCF Yield 102% 7.64% - 27.7% -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 0.001915 0.0481 -0.0315 -0.0187 -0.003567
Distribution rate - - - - -
Net sales 1 137.1 159.5 161.1 110.2 65.11
EBITDA 1 12.98 15.65 -9.784 -33.33 -8.892
EBIT 1 9.036 11.83 -13.46 -37 -12.13
Net income 1 0.3702 9.299 -7.747 -29.99 -6.885
Net Debt 1 -4.698 -7.687 -9.438 -103.3 -106.5
Reference price 2 0.0875 0.5700 0.1100 0.0400 0.0200
Nbr of stocks (in thousands) 193,272 193,272 275,928 1,930,084 1,930,084
Announcement Date 12/30/20 A 12/30/21 A 4/28/23 A 4/30/24 A 10/31/25 A
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 9.44M
17.95x1.26x11.56x1.23% 20.61B
21.53x2.5x11.41x0.65% 4.24B
15.58x0.7x9.35x2.63% 2.62B
11.43x - - - 1.07B
15.14x2.28x7.72x3.29% 972M
35.84x1.38x11.87x1.22% 560M
Average 19.58x 1.62x 10.38x 1.8% 4.3B
Weighted average by Cap. 18.26x 1.42x 11.21x 1.34%

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. 7221 Stock
  4. Valuation BSL Corporation