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.($)
- - - - 14.93M
54.67x2.5x23.88x0.07% 94.26B
12.31x1.06x5.78x4.75% 72B
33.25x4.18x22.67x0.2% 56.75B
26.37x2.03x19.93x1.16% 56.74B
51.07x4.06x25.83x1.79% 40.75B
30.28x0.74x12.35x2.05% 38.09B
23.03x1.57x14.49x0.2% 33.27B
23.66x0.48x7.63x2.5% 32.62B
5.07x0.31x5.83x5.8% 27.03B
Average 28.86x 1.88x 15.38x 2.06% 45.15B
Weighted average by Cap. 31.74x 2.07x 16.60x 1.82%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!