Company Valuation: Bonia Corporation

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 180.9 375.9 367.8 337.7 221.1 180.9 - -
Change - 107.78% -2.14% -8.2% -34.52% -18.18% - -
Enterprise Value (EV) 180.9 375.9 367.8 337.7 221.1 180.9 180.9 180.9
Change - 107.78% -2.14% -8.2% -34.52% -18.18% 0% 0%
P/E 12.6x 8.35x 6.69x 9.99x 33.5x 14.3x 11.8x 10.1x
PBR 0.46x 0.89x 0.86x - - - - -
PEG - 0x 0.3x -0.3x -0.4x 0.2x 0.6x 0.6x
Capitalization / Revenue 0.69x 1.13x 0.87x 0.8x 0.59x 0.51x 0.49x 0.47x
EV / Revenue 0x 0x 0x 0x 0x 0.51x 0.49x 0.47x
EV / EBITDA 0x 0x 0x 0x 0x 2.63x 2.59x 2.53x
EV / EBIT - - - - - - - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.04 0.02 0.12 0.08 0.05 0.025 0.03 0.035
Rate of return 4.44% 1.07% 6.56% 4.76% 4.55% 2.78% 3.33% 3.89%
EPS 2 0.0712 0.2239 0.2737 0.1682 0.0328 0.063 0.076 0.089
Distribution rate 56.2% 8.93% 43.8% 47.6% 152% 39.7% 39.5% 39.3%
Net sales 1 261.2 333 424.1 424.1 377.3 354.5 367.5 381.1
EBITDA 1 61.16 89.54 122 103.3 72.01 68.9 69.9 71.5
EBIT 23.49 54.84 85.48 60.14 25.61 - - -
Net income 1 13.87 45.01 55.01 33.81 6.595 12.7 15.3 17.8
Net Debt - - - - - - - -
Reference price 2 0.9000 1.8700 1.8300 1.6800 1.1000 0.9000 0.9000 0.9000
Nbr of stocks (in thousands) 200,995 200,995 200,995 200,995 200,995 200,995 - -
Announcement Date 28/09/21 25/08/22 25/08/23 29/08/24 26/08/25 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
14.29x - - 2.78% 44.24M
27x4.17x14.74x3.29% 211B
47.79x5.88x24.5x0.78% 153B
32.52x3.11x20.78x0.7% 81.58B
54.29x3x11.69x1.17% 40.94B
23.75x4.26x17.05x0.99% 32.73B
23.06x1.53x8.65x4.08% 30.06B
19.34x2.67x12.04x2.01% 24.13B
32.06x1.86x15.81x-.--% 23.09B
15.55x1.81x7.78x4.16% 10.94B
Average 28.97x 3.14x 14.78x 2% 60.74B
Weighted average by Cap. 34.13x 4.06x 17.43x 1.92%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 9288 Stock
  4. Valuation Bonia Corporation