Company Valuation: T7 Global

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 258.9 244.1 326.4 402.3 266.4 239.8 - -
Change - -5.71% 33.69% 23.28% -33.8% -9.99% - -
Enterprise Value (EV) 258.9 244.1 326.4 402.3 266.4 239.8 239.8 239.8
Change - -5.71% 33.69% 23.28% -33.8% -9.99% 0% 0%
P/E - 12.1x 10.1x 8.46x 5.63x 3.87x 3.75x 4.29x
PBR - - 1.02x 1x 0.56x 0.43x 0.38x 0.35x
PEG - - 0.2x 0.3x -0.66x 0.2x 1.16x -0.3x
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 1.2x 1.19x 1.25x
EV / EBIT - 0x 0x 0x 0x 1.57x - -
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 0.2400 0.2400 0.2400
Nbr of stocks (in thousands) 739,706 739,706 741,706 829,559 902,910 998,960 - -
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.($)
3.87x - - - 58.68M
20.47x2.2x10.06x2.37% 73.47B
19.12x2.32x13.12x1.67% 55.29B
15.66x2.16x9.44x4.74% 29.87B
13.79x1.47x8.04x2.04% 27.91B
22.55x2.47x12.21x0.29% 27.32B
24.83x4.07x15.88x1.15% 13.01B
13.63x1.3x5.45x3.61% 10.54B
32.5x0.54x4.74x3.59% 10.02B
21.25x0.79x6.93x2.12% 6.75B
Average 18.77x 1.92x 9.54x 2.4% 25.42B
Weighted average by Cap. 19.53x 2.13x 10.48x 2.27%

Y-o-Y evolution of P/E

Valuation ratios - P/E - T7 Global

Historical PBR trend

Valuation ratios - PBR - T7 Global

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - T7 Global

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - T7 Global