Company Valuation: Cabnet Holdings

Data adjusted to current consolidation scope
Fiscal Period: February 2021 2023 2024 2025 2026
Market Cap 1 42.9 42.01 43.79 58.99 46.48
Change - - 4.26% 34.69% -21.21%
Enterprise Value (EV) 1 50 44.13 40.8 58.85 35.48
Change - - -7.55% 44.22% -39.7%
P/E 35.4x 274x 12.3x 25.6x -2.76x
PBR 0.96x 0.94x 0.9x 1.16x 1.37x
PEG - - 0x -0.7x 0x
Capitalization / Revenue 0.63x 0.51x 0.22x 0.45x 0.53x
EV / Revenue 0.74x 0.53x 0.21x 0.45x 0.41x
EV / EBITDA 14.3x 19.7x 5.11x 10.9x -2.63x
EV / EBIT 18.3x 34.2x 5.83x 13.5x -2.48x
EV / FCF -12.5x - 6.55x 24.5x 2.62x
FCF Yield -8.01% - 15.3% 4.08% 38.2%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 0.006778 0.000857 0.02 0.0129 -0.0942
Distribution rate - - - - -
Net sales 1 67.91 82.85 198.7 131.7 87.12
EBITDA 1 3.485 2.239 7.982 5.399 -13.48
EBIT 1 2.726 1.289 7.002 4.362 -14.28
Net income 1 1.212 0.1543 3.574 2.308 -16.84
Net Debt 1 7.096 2.127 -2.992 -0.1425 -10.99
Reference price 2 0.2400 0.2350 0.2450 0.3300 0.2600
Nbr of stocks (in thousands) 178,750 178,750 178,750 178,750 178,750
Announcement Date 28/04/22 28/06/23 27/06/24 26/06/25 29/06/26
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 8.95M
60.9x2.64x25.8x0.07% 88.29B
13.2x1.07x5.85x4.45% 71.51B
33.56x4.22x22.9x0.2% 57.14B
25.7x2.02x19.66x1.24% 55.19B
53.88x4.49x28.69x1.71% 44.52B
31x0.74x12.23x2.05% 37.04B
24.09x1.56x14.99x0.2% 31.37B
25.37x0.5x7.96x2.35% 32.48B
4.78x0.3x5.8x5.97% 28.33B
Average 30.27x 1.95x 15.99x 2.03% 44.59B
Weighted average by Cap. 33.46x 2.16x 17.30x 1.81%

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. 0191 Stock
  4. Valuation Cabnet Holdings