Company Valuation: Unitrade Industries

Data adjusted to current consolidation scope
Fiscal Period: March 2023 2024 2025
Market Cap 1 484.4 476.6 301.7
Change - -1.61% -36.7%
Enterprise Value (EV) 1 851.1 950.8 779
Change - 11.72% -18.07%
P/E 31x 23.5x -19.8x
PBR 1.47x 1.41x 0.88x
PEG -0.3x 0.8x 0x
Capitalization / Revenue 0.35x 0.3x 0.17x
EV / Revenue 0.61x 0.59x 0.44x
EV / EBITDA 18.5x 15.5x 23.3x
EV / EBIT 23.5x 19x 42.7x
EV / FCF -47x -20.6x 374x
FCF Yield -2.13% -4.84% 0.27%
Dividend per Share 2 0.003 - -
Rate of return 0.97% - -
EPS 2 0.01 0.013 -0.009338
Distribution rate 30% - -
Net sales 1 1,395 1,613 1,760
EBITDA 1 46.02 61.35 33.47
EBIT 1 36.28 50.07 18.23
Net income 1 15.4 20.6 -15.13
Net Debt 1 366.7 474.2 477.3
Reference price 2 0.3100 0.3050 0.1850
Nbr of stocks (in thousands) 1,562,500 1,562,500 1,630,720
Announcement Date 7/28/23 A 7/31/24 A 7/31/25 A
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 93.96M
21.33x1.51x14.44x1.58% 44.71B
34.94x1.28x13.25x1.09% 6.88B
20.21x0.42x7.74x1.17% 2.67B
Average 25.49x 1.07x 11.81x 1.28% 13.59B
Weighted average by Cap. 23.00x 1.43x 13.96x 1.5%

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. 0247 Stock
  4. Valuation Unitrade Industries