Company Valuation: Rev Asia

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 26.93 21.54 24.91 133.8 128.5 135.2
Change - -20% 15.62% 437.14% -3.95% 5.19%
Enterprise Value (EV) 1 23.4 19.64 23.94 123 123.8 116.8
Change - -16.1% 21.93% 413.55% 0.7% -5.63%
P/E -11.4x -13.3x -20.8x 68x 24.7x 20.4x
PBR 9.13x 16.2x 195x 2.61x 2.27x 1.52x
PEG - 0.4x 0.8x -0x 0x -115.8x
Capitalization / Revenue - - - 5,675,414x 3,347,295x 1,999,244x
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -9.89x -11.9x -19.7x 37.1x 18.4x 10.3x
EV / FCF -63.4x -19.2x -47.8x 28.9x -35.4x 3.02x
FCF Yield -1.58% -5.22% -2.09% 3.46% -2.83% 33.1%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0176 -0.012 -0.008912 0.005587 0.0148 0.0147
Distribution rate - - - - - -
Net sales - - - 23.57 38.39 67.62
EBITDA - - - 3.423 6.928 11.79
EBIT 1 -2.366 -1.646 -1.217 3.311 6.721 11.37
Net income 1 -2.364 -1.621 -1.2 1.464 5.197 5.561
Net Debt 1 -3.524 -1.907 -0.9662 -10.84 -4.701 -18.35
Reference price 2 0.2000 0.1600 0.1850 0.3800 0.3650 0.3000
Nbr of stocks (in thousands) 134,640 134,640 134,640 352,085 352,085 450,603
Announcement Date 4/30/21 A 4/28/22 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.($)
- - - - 27.83M
13.78x1.49x6.82x4.11% 26.81B
9.13x0.99x5.61x4.43% 20.49B
11.98x5.2x9.02x7.18% 10.18B
131.89x0.54x89.06x - 6.62B
16.4x1.35x4.66x2.82% 5.91B
11.1x0.77x4.86x-.--% 5.87B
16.95x0.73x4.39x3.93% 5.46B
-53.6x1.77x7.46x0% 5.09B
Average 19.70x 1.60x 16.48x 3.21% 9.61B
Weighted average by Cap. 17.74x 1.65x 12.69x 3.91%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA