Valuation Eversafe Rubber

Stocks

Market Closed - BURSA MALAYSIA 11:50:02 30/10/2026 +03			5-day change	1st Jan Change
0.0950 ^MYR	+5.56%		-9.52%	-9.52%

08-19	Eversafe Rubber Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-19	Eversafe Rubber Berhad Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	67.37	63.76	48.12	51.73	34.89	25.26
Change	-	-5.36%	-24.53%	7.5%	-32.56%	-27.59%
Enterprise Value (EV) ¹	81.56	79.9	75.54	75.56	60.54	48.93
Change	-	-2.04%	-5.46%	0.02%	-19.87%	-19.18%
P/E	19.8x	23.1x	-10.8x	41.5x	-9.02x	-3.05x
PBR	1.08x	0.98x	0.81x	0.86x	0.61x	0.52x
PEG	-	-1.2x	0x	-0x	0x	-0x
Capitalization / Revenue	0.65x	0.56x	0.33x	0.44x	0.36x	0.23x
EV / Revenue	0.79x	0.7x	0.52x	0.65x	0.62x	0.45x
EV / EBITDA	8.42x	8.78x	46.9x	8.41x	220x	-31.6x
EV / EBIT	15.7x	17.2x	-29.2x	15.9x	-16.4x	-7.95x
EV / FCF	16.6x	-34.7x	-16.8x	5.72x	-13.1x	7.54x
FCF Yield	6.02%	-2.88%	-5.94%	17.5%	-7.62%	13.3%
Dividend per Share ²	0.01	-	0.008	-	-	-
Rate of return	3.57%	-	4%	-	-	-
EPS ²	0.0141	0.0115	-0.0186	0.005175	-0.0161	-0.0345
Distribution rate	70.8%	-	-43.1%	-	-	-
Net sales ¹	103.4	114.8	144.9	116.3	98.01	109.3
EBITDA ¹	9.685	9.096	1.609	8.987	0.2752	-1.549
EBIT ¹	5.184	4.639	-2.591	4.743	-3.694	-6.152
Net income ¹	3.397	2.763	-4.464	1.245	-3.869	-8.289
Net Debt ¹	14.2	16.15	27.42	23.83	25.66	23.67
Reference price ²	0.2800	0.2650	0.2000	0.2150	0.1450	0.1050
Nbr of stocks (in thousands)	240,594	240,594	240,594	240,594	240,594	240,594
Announcement Date	4/26/21 A	4/27/22 A	4/21/23 A	4/29/24 A	4/16/25 A	4/20/26 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.($)
EVERSAFE RUBBER	-	-	-	-	5.63M
BRIDGESTONE CORPORATION	13.74x	1.05x	5.61x	3.35%	31.5B
MICHELIN (CGDE)	13.52x	0.95x	5.34x	4.16%	24.12B
PIRELLI & C. S.P.A.	14.39x	1.22x	5.3x	4.04%	7.93B
THE YOKOHAMA RUBBER COMPANY, LIMITED	7.8x	1.04x	5.02x	3.71%	6.29B
SAILUN GROUP CO., LTD.	8.64x	0.89x	5.08x	3.43%	5.52B
MRF LIMITED	23.3x	1.47x	11.38x	0.2%	5.22B
HANKOOK TIRE & TECHNOLOGY CO., LTD.	5.31x	0.46x	2.96x	5.26%	5.19B
ZHONGCE RUBBER GROUP CO., LTD.	8.45x	-	-	3.07%	4.88B
VIETNAM RUBBER INDUSTRY GROUP -	15.07x	-	-	3.2%	4.84B
Average	12.25x	1.01x	5.81x	3.38%	9.55B
Weighted average by Cap.	12.91x	1.02x	5.62x	3.55%