Company Valuation: Cabnet Holdings

Data adjusted to current consolidation scope
Fiscal Period: February 2021 2023 2024 2025 2026
Market Cap 1 42.9 42.01 43.79 58.99 46.48
Change - - 4.26% 34.69% -21.21%
Enterprise Value (EV) 1 50 44.13 40.8 58.85 35.48
Change - - -7.55% 44.22% -39.7%
P/E 35.4x 274x 12.3x 25.6x -2.76x
PBR 0.96x 0.94x 0.9x 1.16x 1.37x
PEG - - 0x -0.7x 0x
Capitalization / Revenue 0.63x 0.51x 0.22x 0.45x 0.53x
EV / Revenue 0.74x 0.53x 0.21x 0.45x 0.41x
EV / EBITDA 14.3x 19.7x 5.11x 10.9x -2.63x
EV / EBIT 18.3x 34.2x 5.83x 13.5x -2.48x
EV / FCF -12.5x - 6.55x 24.5x 2.62x
FCF Yield -8.01% - 15.3% 4.08% 38.2%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 0.006778 0.000857 0.02 0.0129 -0.0942
Distribution rate - - - - -
Net sales 1 67.91 82.85 198.7 131.7 87.12
EBITDA 1 3.485 2.239 7.982 5.399 -13.48
EBIT 1 2.726 1.289 7.002 4.362 -14.28
Net income 1 1.212 0.1543 3.574 2.308 -16.84
Net Debt 1 7.096 2.127 -2.992 -0.1425 -10.99
Reference price 2 0.2400 0.2350 0.2450 0.3300 0.2600
Nbr of stocks (in thousands) 178,750 178,750 178,750 178,750 178,750
Announcement Date 4/28/22 A 6/28/23 A 6/27/24 A 6/26/25 A 6/29/26 A
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 8.75M
64.2x2.78x27.14x0.07% 93.08B
13.1x1.06x5.82x4.48% 70.85B
35.67x4.49x24.38x0.19% 60.8B
25.26x1.93x18.78x1.23% 54.57B
54.4x4.54x29.01x1.69% 44.99B
31.32x0.74x12.41x2.01% 37.16B
25.35x1.64x15.83x0.19% 33.01B
25.7x0.51x8.06x2.32% 32.85B
4.77x0.3x5.79x5.98% 28.25B
Average 31.08x 2.00x 16.36x 2.02% 45.56B
Weighted average by Cap. 34.85x 2.25x 17.92x 1.77%

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. 0191 Stock
  4. Valuation Cabnet Holdings