Company Valuation: T7 Global

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 258.9 244.1 326.4 402.3 266.4 240.1 - -
Change - -5.71% 33.69% 23.28% -33.8% -9.85% - -
Enterprise Value (EV) 258.9 244.1 326.4 402.3 266.4 240.1 240.1 240.1
Change - -5.71% 33.69% 23.28% -33.8% -9.85% 0% 0%
P/E - 12.1x 10.1x 8.46x 5.63x 4.03x 3.91x 4.46x
PBR - - 1.02x 1x 0.56x 0.45x 0.4x 0.36x
PEG - - 0.2x 0.3x -0.66x 0.2x 1.21x -0.4x
Capitalization / Revenue 0.98x 0.67x 0.56x 0.62x 0.37x 0.31x 0.3x 0.33x
EV / Revenue 0x 0x 0x 0x 0x 0.31x 0.3x 0.33x
EV / EBITDA - - 0x 0x 0x 1.21x 1.19x 1.25x
EV / EBIT - 0x 0x 0x 0x 1.58x - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 - 0.0272 0.0437 0.0573 0.0524 0.062 0.064 0.056
Distribution rate - - - - - - - -
Net sales 1 264.3 365.6 586.2 647.2 721.2 774.4 794 724
EBITDA 1 - - 101.5 167.8 207.5 199 202 192
EBIT 1 - 40.41 72.38 110.2 140.1 152.4 - -
Net income 1 10.51 20.26 33.08 40.33 46.75 57.2 59 52
Net Debt - - - - - - - -
Reference price 2 0.3500 0.3300 0.4400 0.4850 0.2950 0.2500 0.2500 0.2500
Nbr of stocks (in thousands) 739,706 739,706 741,706 829,559 902,910 960,510 - -
Announcement Date 2/21/22 A 2/27/23 A 2/26/24 A 2/28/25 A 2/26/26 A - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
4.03x - - - 58.9M
18.4x2.14x9.75x2.48% 70.91B
21.15x2.06x11.5x1.62% 57.12B
14.89x1.52x8.26x1.97% 29.21B
23.96x2.56x12.7x0.28% 28.06B
20.27x0.54x4.34x3.66% 10.06B
34.19x6.42x11.61x2.87% 6.94B
21.33x5.93x10.31x2.32% 6.93B
23.52x0.8x7.6x1.88% 6.73B
7.74x1.38x5.37x3.42% 6.32B
Average 18.95x 2.60x 9.05x 2.28% 22.24B
Weighted average by Cap. 19.86x 2.21x 10.02x 1.98%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA