Company Valuation: Cabnet Holdings

Data adjusted to current consolidation scope
Fiscal Period: February 2020 2021 2023 2024 2025
Market Cap 1 33.96 42.9 42.01 43.79 58.99
Change - 26.32% - 4.26% 34.69%
Enterprise Value (EV) 1 36.97 50 44.13 40.8 58.85
Change - 35.22% - -7.55% 44.22%
P/E Ratio -7.53x 35.4x 274x 12.3x 25.6x
PBR 0.78x 0.96x 0.94x 0.9x 1.16x
PEG - -0x - 0x -0.7x
Capitalization / Revenue 0.81x 0.63x 0.51x 0.22x 0.45x
EV / Revenue 0.88x 0.74x 0.53x 0.21x 0.45x
EV / EBITDA -9.78x 14.3x 19.7x 5.11x 10.9x
EV / EBIT -8.35x 18.3x 34.2x 5.83x 13.5x
EV / FCF 33.4x -12.5x - 6.55x 24.5x
FCF Yield 2.99% -8.01% - 15.3% 4.08%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.0252 0.006778 0.000857 0.02 0.0129
Distribution rate - - - - -
Net sales 1 42.17 67.91 82.85 198.7 131.7
EBITDA 1 -3.78 3.485 2.239 7.982 5.399
EBIT 1 -4.429 2.726 1.289 7.002 4.362
Net income 1 -4.512 1.212 0.1543 3.574 2.308
Net Debt 1 3.01 7.096 2.127 -2.992 -0.1425
Reference price 2 0.1900 0.2400 0.2350 0.2450 0.3300
Nbr of stocks (in thousands) 178,750 178,750 178,750 178,750 178,750
Announcement Date 4/28/21 A 4/28/22 A 6/28/23 A 6/27/24 A 6/26/25 A
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 10.55M
70.57x3.04x29.72x0.06% 103B
13.61x1.13x6.18x4.31% 78.3B
42.72x5.31x29.49x0.16% 64.79B
25.55x1.94x18.83x1.2% 55.45B
55.51x4.67x29.9x1.52% 47.22B
35.33x0.83x13.85x1.79% 41.93B
29.71x0.6x9.54x2.02% 37.77B
27.79x1.8x17.4x0.17% 36.06B
4.86x0.3x6.33x5.84% 28.91B
Average 33.96x 2.18x 17.92x 1.9% 49.3B
Weighted average by Cap. 38.24x 2.44x 19.57x 1.66%

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. CABNET Stock
  4. Valuation Cabnet Holdings
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!