Company Valuation: Ageson

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2024 2025
Market Cap 1 126.6 119.9 62.33 35.84 31.17
Change - -5.31% -48.01% - -13.04%
Enterprise Value (EV) 1 118.6 143.5 94.42 35.83 25.89
Change - 20.99% -34.22% - -27.73%
P/E 2x 3.79x - -3.25x 5.29x
PBR 0.7x 0.45x 0.33x 0.58x -0.89x
PEG - -0.1x - - -0x
Capitalization / Revenue 1.34x 0.72x 0.19x 4.33x 0.66x
EV / Revenue 1.26x 0.86x 0.29x 4.33x 0.55x
EV / EBITDA 2.71x 4x -1.66x -2.87x 3.48x
EV / EBIT 2.77x 4.48x -1.44x -2.16x 3.49x
EV / FCF 0.86x 3.26x - - 0.87x
FCF Yield 116% 30.7% - - 115%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 1.125 0.3762 - -0.0354 0.0189
Distribution rate - - - - -
Net sales 1 94.24 166.2 323.8 8.282 47.05
EBITDA 1 43.79 35.93 -56.76 -12.48 7.43
EBIT 1 42.77 32.02 -65.38 -16.62 7.419
Net income 1 38.91 31.65 -90.24 -11.02 6.248
Net Debt 1 -7.976 23.65 32.09 -0.012 -5.274
Reference price 2 2.2500 1.4250 0.2000 0.1150 0.1000
Nbr of stocks (in thousands) 56,273 84,136 311,660 311,665 311,665
Announcement Date 27/10/20 10/09/21 31/10/23 30/10/24 30/10/25
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
53.84x2.46x23.54x0.07% 92.73B
13.06x1.11x6.06x4.48% 76.72B
27.35x2.09x20.53x1.11% 58.69B
33.14x4.16x22.59x0.2% 56.56B
55.47x4.42x28.15x1.57% 45.27B
29.56x0.73x12.05x2.1% 37.33B
23.35x1.59x14.7x0.2% 33.74B
24.45x0.5x7.9x2.41% 33.85B
4.5x0.3x5.98x6.26% 27.17B
Average 29.41x 1.93x 15.72x 2.04% 51.34B
Weighted average by Cap. 32.09x 2.12x 16.84x 1.81%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA