Company Valuation: LFE Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 50.28 112.2 84.14 194 299.3 197.9
Change - 123.11% -25% 130.57% 54.29% -33.89%
Enterprise Value (EV) 1 45.87 74.88 59.06 171.2 282.4 193.1
Change - 63.27% -21.13% 189.81% 64.97% -31.62%
P/E -26.8x -5.31x 171x 14.5x 11.8x 11.6x
PBR 1.36x 1.66x 1.23x 2.27x 2.8x 1.47x
PEG - -0x -2x 0x 0.1x -0.3x
Capitalization / Revenue 3.74x 3.41x 1.15x 1.7x 1.94x 1.03x
EV / Revenue 3.42x 2.28x 0.81x 1.5x 1.83x 1x
EV / EBITDA -27.1x -16.1x 17.1x 9.21x 15x 11.3x
EV / EBIT -26.2x -14.9x 18.5x 9.28x 15.1x 11.4x
EV / FCF -18x -82.4x -7.76x 18.7x -48.9x -7.03x
FCF Yield -5.56% -1.21% -12.9% 5.34% -2.05% -14.2%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.007654 -0.0264 0.000615 0.012 0.0229 0.0147
Distribution rate - - - - - -
Net sales 1 13.43 32.88 73.23 114.4 154.1 192.9
EBITDA 1 -1.691 -4.657 3.448 18.59 18.78 17.12
EBIT 1 -1.749 -5.036 3.201 18.45 18.65 16.99
Net income 1 -1.719 -16.11 0.4936 11.87 25.39 16.98
Net Debt 1 -4.417 -37.31 -25.08 -22.85 -16.96 -4.815
Reference price 2 0.2050 0.1400 0.1050 0.1750 0.2700 0.1700
Nbr of stocks (in thousands) 245,284 801,351 801,351 1,108,629 1,108,629 1,164,060
Announcement Date 4/30/21 A 4/29/22 A 4/28/23 A 4/30/24 A 4/30/25 A 4/30/26 A
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 38.46M
59.86x2.73x26.04x0.06% 103B
13.3x1.12x6.14x4.4% 77.54B
36.61x4.62x25.07x0.18% 62.33B
27.2x2.08x20.43x1.11% 58.45B
57.22x4.54x28.74x1.57% 46.34B
30.8x0.76x12.56x2.01% 38.59B
25.53x1.75x16.13x0.18% 36.89B
25.57x0.52x8.28x2.31% 35.13B
4.48x0.3x5.98x6.28% 26.96B
Average 31.17x 2.05x 16.60x 2.01% 48.54B
Weighted average by Cap. 34.77x 2.28x 18.09x 1.71%

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. 7170 Stock
  4. Valuation LFE Corporation