Company Valuation: ACME Holdings

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 70.26 77.13 59.2 68.16 52.02 37.67
Change - 9.79% -23.26% 15.15% -23.68% -27.59%
Enterprise Value (EV) 1 60.08 46.49 43.05 68.78 68.9 -2.131
Change - -22.62% -7.41% 59.79% 0.16% -103.09%
P/E 25.8x -26.1x 275x 9.96x 10.1x 1.93x
PBR 0.72x 0.74x 0.56x 0.6x 0.44x 0.27x
PEG - 0x -3x 0x -0.4x 0x
Capitalization / Revenue 2.32x 7.83x 4.88x 1.12x 0.63x 0.32x
EV / Revenue 1.98x 4.72x 3.55x 1.13x 0.83x -0.02x
EV / EBITDA 10x -53.1x 54.8x 7.04x 7.65x -0.25x
EV / EBIT 16.5x -17.4x 94.9x 7.54x 8.28x -0.27x
EV / FCF -1.94x -7x -2.84x -3.46x 6.66x -0.05x
FCF Yield -51.5% -14.3% -35.2% -28.9% 15% -1,871%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.009099 -0.008237 0.0006 0.0191 0.0143 0.0544
Distribution rate - - - - - -
Net sales 1 30.31 9.852 12.14 61.09 82.6 116.7
EBITDA 1 6.001 -0.8759 0.7856 9.77 9.003 8.42
EBIT 1 3.645 -2.665 0.4534 9.12 8.319 8.019
Net income 1 2.579 -2.59 0.2256 6.842 5.128 19.53
Net Debt 1 -10.18 -30.64 -16.15 0.6189 16.88 -39.8
Reference price 2 0.2350 0.2150 0.1650 0.1900 0.1450 0.1050
Nbr of stocks (in thousands) 298,966 358,759 358,759 358,759 358,759 358,759
Announcement Date 23/08/21 28/07/22 31/07/23 31/07/24 25/07/25 22/07/26
1MYR in Million2MYR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 11.1M
57.12x - - - 61.47B
10.08x3.75x8.13x-.--% 23.04B
7.79x16.09x19.09x6.46% 19.63B
4.15x0.11x0.18x7.69% 14.16B
8.26x16.75x - 6.4% 8.28B
7.52x0.78x6.46x2.67% 5.61B
-1.86x1.57x-239.67x-.--% 5.08B
4.68x13.5x19.57x6.12% 4.35B
9.53x0.57x7.42x4% 4.07B
Average 11.92x 6.64x -25.54x 4.17% 14.57B
Weighted average by Cap. 28.25x 7.31x -6.59x 4.12%

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. 7131 Stock
  4. Valuation ACME Holdings