Company Valuation: Ygl Convergence

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 29.38 61.32 34.49 35.77 66.99 32.85
Change - 108.7% -43.75% 3.7% 87.28% -50.97%
Enterprise Value (EV) 1 24.49 57.9 32.24 33.58 59.37 26.07
Change - 136.47% -44.33% 4.18% 76.8% -56.08%
P/E -3.85x 320x -446x -27x 265x 15.8x
PBR 2.31x 4.71x 2.63x 3.2x 4.25x 2.09x
PEG - -3x 3x -0x -2x 0x
Capitalization / Revenue 8.18x 11.2x 2.49x 3.02x 5.67x 2.53x
EV / Revenue 6.81x 10.6x 2.33x 2.84x 5.02x 2.01x
EV / EBITDA -3.81x -53x -196x -30.6x 61.4x 8.46x
EV / EBIT -3.63x -41.7x -70.5x -24.5x 84.9x 9.7x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0299 0.000751 -0.000303 -0.005184 0.000924 0.007584
Distribution rate - - - - - -
Net sales 1 3.594 5.473 13.85 11.83 11.82 12.99
EBITDA 1 -6.425 -1.093 -0.1648 -1.097 0.9676 3.083
EBIT 1 -6.749 -1.39 -0.4572 -1.369 0.6993 2.688
Net income 1 -6.982 0.192 -0.0776 -1.325 0.2513 2.072
Net Debt 1 -4.899 -3.424 -2.259 -2.19 -7.622 -6.772
Reference price 2 0.1150 0.2400 0.1350 0.1400 0.2450 0.1200
Nbr of stocks (in thousands) 255,515 255,515 255,515 255,515 273,447 273,717
Announcement Date 7/24/20 A 8/26/21 A 7/27/22 A 7/31/23 A 7/31/24 A 10/31/25 A
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 6.43M
22.94x3.74x13.07x2.9% 220B
-112.76x17.91x103.21x-.--% 111B
13.44x1.48x7.8x3.56% 111B
14.88x2.72x10.26x5.52% 86.89B
20.25x5.32x13.07x2.81% 61.65B
14.81x2.15x9.14x5.26% 47.82B
21.07x1.73x10.68x1.39% 40.9B
21.28x1.62x10.31x0.89% 40.27B
17.96x2.33x10.83x4.81% 37.28B
Average 3.76x 4.33x 20.93x 3.02% 75.73B
Weighted average by Cap. -0.50x 5.12x 24.60x 2.92%

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. 0086 Stock
  4. Valuation Ygl Convergence