Company Valuation: Concrete Engineering Products

Data adjusted to current consolidation scope
Fiscal Period: August 2020 2021 2022 2023 2024 2025
Market Cap 1 35.07 70.52 67.16 67.91 79.85 87.31
Change - 101.06% -4.76% 1.11% 17.58% 9.35%
Enterprise Value (EV) 1 63.92 92.95 84.66 72.24 92.01 92.29
Change - 45.41% -8.92% -14.66% 27.37% 0.29%
P/E -1.94x -4.19x 179x 63x -17.3x 4.48x
PBR 0.45x 1.15x 1.08x 1.07x 1.35x 1x
PEG - 0.62x -2x 0x 0x -0x
Capitalization / Revenue 0.44x 0.83x 0.45x 0.51x 0.77x 1.47x
EV / Revenue 0.8x 1.1x 0.57x 0.54x 0.88x 1.55x
EV / EBITDA -6.18x -7.96x 26.6x 11.6x -47.3x 4.16x
EV / EBIT -5.39x -6.84x 65.8x 16.2x -24x 4.46x
EV / FCF 8.66x 7.02x 11.8x 5.31x -19.9x 31.2x
FCF Yield 11.5% 14.3% 8.46% 18.8% -5.02% 3.21%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.242 -0.2257 0.005023 0.0144 -0.0618 0.2611
Distribution rate - - - - - -
Net sales 1 80.1 84.48 148.3 132.7 104 59.43
EBITDA 1 -10.34 -11.67 3.186 6.242 -1.943 22.17
EBIT 1 -11.86 -13.59 1.286 4.448 -3.836 20.71
Net income 1 -18.06 -16.84 0.3748 1.078 -4.615 19.48
Net Debt 1 28.85 22.43 17.49 4.335 12.17 4.975
Reference price 2 0.470 0.945 0.900 0.910 1.070 1.170
Nbr of stocks (in thousands) 74,625 74,625 74,625 74,625 74,625 74,625
Announcement Date 11/12/20 10/12/21 09/12/22 11/12/23 12/12/24 23/12/25
1MYR in Million2MYR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 75.99M
15.03x1.76x8.63x1.84% 56.48B
19.06x2.51x9.93x2.82% 44.79B
34.68x6.09x18.42x0.68% 36.02B
34.01x3.36x17.88x1.14% 34.24B
30.2x4.62x15.67x0.8% 33.91B
11.69x1.4x6.56x2.63% 29.03B
16.09x2.02x8.18x1.36% 21.55B
66.76x4.14x64.15x0.35% 20.68B
16.43x5.18x10.66x2.58% 19.57B
Average 27.10x 3.45x 17.79x 1.58% 29.63B
Weighted average by Cap. 25.41x 3.29x 15.66x 1.64%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Concrete Engineering Products

Historical PBR trend

Valuation ratios - PBR - Concrete Engineering Products

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Concrete Engineering Products

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Concrete Engineering Products

  1. Stock Market
  2. Stocks
  3. 8435 Stock
  4. Valuation Concrete Engineering Products