Company Valuation: Saudee Group

Data adjusted to current consolidation scope
Fiscal Period: July 2020 2021 2022 2023 2024 2025
Market Cap 1 59.28 96.64 44.62 34.21 31.23 15.62
Change - 63.02% -53.83% -23.33% -8.7% -50%
Enterprise Value (EV) 1 80.09 16.17 8.062 9.86 1.3 0.0462
Change - -79.81% -50.14% 22.31% -86.81% -96.45%
P/E -1.84x -9.21x -9.18x -4.48x -5x -0.71x
PBR 2.04x 0.77x 0.33x 0.25x 0.22x 0.13x
PEG - 0.1x 0.1x -0.1x 0.1x -0x
Capitalization / Revenue 0.76x 1.2x 0.46x 0.36x 0.37x 0.18x
EV / Revenue 1.02x 0.2x 0.08x 0.1x 0.02x 0x
EV / EBITDA 26.8x 20.8x -6.34x -3.16x -0.63x -0x
EV / EBIT -45.1x -4.56x -1.28x -1.15x -0.17x -0x
EV / FCF 3.53x 5.57x -0.17x -1.21x -1.2x -0.01x
FCF Yield 28.3% 18% -593% -82.9% -83.7% -9,717%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -2.196 -0.1465 -0.049 -0.067 -0.04 -0.14
Distribution rate - - - - - -
Net sales 1 78.51 80.78 96.88 95.58 83.54 87.55
EBITDA 1 2.989 0.7769 -1.271 -3.121 -2.069 -15.49
EBIT 1 -1.774 -3.547 -6.275 -8.594 -7.559 -21.82
Net income 1 -30.61 -4.373 -4.406 -7.367 -6.063 -21.8
Net Debt 1 20.81 -80.47 -36.56 -24.35 -29.93 -15.57
Reference price 2 4.0500 1.3500 0.4500 0.3000 0.2000 0.1000
Nbr of stocks (in thousands) 14,637 71,586 99,158 114,031 156,167 156,167
Announcement Date 11/20/20 A 11/30/21 A 11/30/22 A 11/30/23 A 11/29/24 A 11/28/25 A
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.68M
19.18x0.51x7.99x3.34% 21.38B
10.58x0.35x5.8x6.75% 14.51B
18.01x1.33x11.84x4.49% 14.34B
8.45x0.45x3.93x6.97% 13.71B
16.12x1.47x10.77x5.46% 12.82B
9.99x0.68x6.16x4.12% 10.46B
10.75x0.48x6.12x3.07% 6.94B
11.85x0.46x4.89x1.81% 4.53B
22.16x0.41x5.22x0.54% 4.36B
Average 14.12x 0.68x 6.97x 4.06% 10.31B
Weighted average by Cap. 14.30x 0.72x 7.46x 4.6%

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. 5157 Stock
  4. Valuation Saudee Group