Valuation Censof Holdings

Stocks

Market Closed - BURSA MALAYSIA 11:57:58 21/08/2026 +03			5-day change	1st Jan Change
0.2100 ^MYR	-4.55%		0.00%	-6.67%

08-20	Censof Holdings Berhad Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
05-26	Censof Unit Bags MYR20 Million Deals from Malaysia's Inland Revenue Board; Shares Rally 5%	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	174	165.7	138.1	143.6	113.2	93.89
Change	-	-4.76%	-16.67%	4%	-21.15%	-17.07%
Enterprise Value (EV) ¹	137.3	132.7	106.4	114.5	84.29	68.72
Change	-	-3.3%	-19.85%	7.59%	-26.36%	-18.47%
P/E	5.97x	8.96x	23.4x	32.3x	42.3x	14.7x
PBR	1.99x	1.65x	1.36x	1.41x	1.12x	0.88x
PEG	-	-0.2x	-0.3x	-1.3x	-1.1x	0x
Capitalization / Revenue	1.99x	1.51x	1.35x	1.42x	1.12x	0.86x
EV / Revenue	1.57x	1.21x	1.04x	1.13x	0.83x	0.63x
EV / EBITDA	9.85x	5.2x	9.81x	13.7x	9.16x	5.2x
EV / EBIT	10.8x	5.48x	11.6x	18.4x	11.9x	6.53x
EV / FCF	6.68x	24.4x	78.5x	45.9x	24.5x	-35.5x
FCF Yield	15%	4.09%	1.27%	2.18%	4.07%	-2.82%
Dividend per Share ²	0.0075	0.0075	0.0075	-	-	-
Rate of return	2.38%	2.5%	3%	-	-	-
EPS ²	0.0528	0.0335	0.0107	0.008041	0.004852	0.0116
Distribution rate	14.2%	22.4%	70.2%	-	-	-
Net sales ¹	87.36	110	102.5	101.3	101.2	109.4
EBITDA ¹	13.94	25.52	10.84	8.357	9.206	13.23
EBIT ¹	12.75	24.24	9.155	6.212	7.104	10.53
Net income ¹	26.6	18.49	5.902	4.441	2.68	6.395
Net Debt ¹	-36.7	-32.94	-31.68	-29.13	-28.93	-25.17
Reference price ²	0.3150	0.3000	0.2500	0.2600	0.2050	0.1700
Nbr of stocks (in thousands)	552,282	552,282	552,282	552,282	552,282	552,282
Announcement Date	8/11/21 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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CENSOF HOLDINGS	-	-	-	-	28.72M
INTUIT INC.	23.08x	4.65x	10.98x	1.3%	100B
ROBINHOOD MARKETS, INC.	52.19x	17.69x	33.1x	-.--%	97.22B
ADYEN N.V.	27.92x	8.64x	16.62x	-.--%	39.58B
AFFIRM HOLDINGS, INC.	62.2x	5.67x	19.72x	-.--%	25.8B
HITHINK ROYALFLUSH INFORMATION NETWORK CO., LTD.	39.22x	20.15x	32.61x	2.21%	24.87B
CIRCLE INTERNET GROUP, INC.	83.01x	6.58x	27.97x	-.--%	22.34B
FIDELITY NATIONAL INFORMATION SERVICES, INC.	6.21x	2.97x	7.05x	4.35%	21.32B
KASPI BANK	8.24x	-	-	7.65%	20.06B
FUTU HOLDINGS LIMITED	12.81x	-0.27x	-0.49x	-.--%	17.33B
Average	34.99x	8.26x	18.45x	1.72%	36.89B
Weighted average by Cap.	36.46x	9.69x	20.25x	1.17%