Company Valuation: Fibon

Data adjusted to current consolidation scope
Fiscal Period: May 2020 2021 2022 2023 2024 2025
Market Cap 1 24.43 46.9 33.22 37.62 48.86 37.62
Change - 92% -29.17% 13.24% 29.87% -23%
Enterprise Value (EV) 1 -6.697 13.81 -1.408 -1.023 6.869 -5.057
Change - 306.25% -110.2% 27.36% 771.47% -173.62%
P/E Ratio 11.4x 27.3x 9.92x 7.7x 11.1x 8.5x
PBR 0.49x 0.91x 0.61x 0.64x 0.79x 0.58x
PEG - -1.4x 0.1x 0.2x -1.16x 40.44x
Capitalization / Revenue 1.79x 3.76x 2.19x 1.93x 2.67x 1.71x
EV / Revenue -0.49x 1.11x -0.09x -0.05x 0.38x -0.23x
EV / EBITDA -2.87x 9.76x -0.46x -0.23x 1.87x -1x
EV / EBIT -3.36x 12.5x -0.51x -0.23x 1.97x -1.04x
EV / FCF -2.64x 7.72x -2.92x -0.4x 2.49x -12x
FCF Yield -37.9% 12.9% -34.2% -252% 40.1% -8.35%
Dividend per Share 2 0.0054 0.0045 0.0085 0.0125 0.011 0.011
Rate of return 2.16% 0.94% 2.5% 3.25% 2.2% 2.86%
EPS 2 0.022 0.0176 0.0343 0.05 0.0452 0.0453
Distribution rate 24.6% 25.6% 24.8% 25% 24.3% 24.3%
Net sales 1 13.62 12.49 15.14 19.46 18.29 22.03
EBITDA 1 2.332 1.415 3.083 4.545 3.67 5.038
EBIT 1 1.991 1.104 2.786 4.37 3.491 4.849
Net income 1 2.149 1.719 3.349 4.884 4.417 4.426
Net Debt 1 -31.13 -33.09 -34.63 -38.64 -41.99 -42.68
Reference price 2 0.2500 0.4800 0.3400 0.3850 0.5000 0.3850
Nbr of stocks (in thousands) 97,717 97,717 97,717 97,717 97,717 97,717
Announcement Date 9/25/20 A 9/28/21 A 9/27/22 A 9/27/23 A 9/27/24 A 9/25/25 A
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 10.84M
24.09x2.88x15.61x2.18% 236B
51.99x7.1x30.56x0.83% 182B
28.24x3.68x17.01x1.74% 173B
34.1x5.28x22.31x1.1% 152B
116.34x16.35x84.33x0.26% 138B
51.12x8.19x33.32x0.09% 116B
29.15x4.78x16.71x1.55% 80.13B
31.24x6.53x20.34x0.6% 52.06B
36.94x6x24.85x1.24% 51.11B
Average 44.80x 6.75x 29.45x 1.06% 118.05B
Weighted average by Cap. 44.98x 6.48x 29.47x 1.18%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!