Company Valuation: CSC Holdings Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 53.52 45.86 28.14 21.07 34.94 45.21
Change - -14.31% -38.64% -25.12% 65.85% 29.4%
Enterprise Value (EV) 1 97.1 100.3 138.8 136.4 150.7 150.4
Change - 3.3% 38.34% -1.73% 10.5% -0.19%
P/E -4.02x 70.3x -1.05x -1.05x 20x 16.9x
PBR 0.44x 0.38x 0.28x 0.26x 0.43x 0.55x
PEG - -1x 0x 0x -0x 0.3x
Capitalization / Revenue 0.3x 0.17x 0.11x 0.07x 0.1x 0.11x
EV / Revenue 0.54x 0.37x 0.52x 0.45x 0.45x 0.38x
EV / EBITDA -28.8x 5.62x -33.1x 41.7x 6.42x 5.93x
EV / EBIT -4.02x -49.2x -5.63x -9.25x 23.1x 19.5x
EV / FCF 3.78x -38.6x -15.3x 61.4x 86.1x 5.83x
FCF Yield 26.4% -2.59% -6.53% 1.63% 1.16% 17.1%
Dividend per Share 2 - - - - 0.00035 0.00037
Rate of return - - - - 3.5% 2.85%
EPS 2 -0.003727 0.000185 -0.007599 -0.005734 0.000499 0.000771
Distribution rate - - - - 70.1% 48%
Net sales 1 178.3 268.7 264.6 305.3 337.8 400.4
EBITDA 1 -3.373 17.86 -4.191 3.269 23.47 25.36
EBIT 1 -24.13 -2.038 -24.66 -14.73 6.511 7.729
Net income 1 -10.96 0.661 -26.68 -20.16 1.883 2.691
Net Debt 1 43.58 54.45 110.6 115.3 115.7 105.2
Reference price 2 0.0150 0.0130 0.0080 0.0060 0.0100 0.0130
Nbr of stocks (in thousands) 3,567,828 3,527,428 3,517,266 3,511,416 3,494,266 3,478,066
Announcement Date 13/07/21 12/07/22 11/07/23 15/07/24 14/07/25 14/07/26
1SGD in Million2SGD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 27.17M
47.16x2.2x20.94x0.08% 82.15B
11.77x1.02x5.59x4.98% 66.06B
24.54x1.91x18.83x1.19% 52.82B
22.79x2.78x15.38x0.28% 40.55B
46.44x3.75x23.63x2.09% 35.86B
24.65x0.61x10.11x2.52% 30.08B
19.4x1.35x12.61x0.24% 28.57B
5.19x0.34x6.65x5.43% 27.88B
20.82x0.39x6.18x2.94% 26.07B
Average 24.75x 1.59x 13.32x 2.19% 39.01B
Weighted average by Cap. 26.97x 1.72x 14.27x 2.04%

Y-o-Y evolution of P/E

Valuation ratios - P/E - CSC Holdings Limited

Historical PBR trend

Valuation ratios - PBR - CSC Holdings Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - CSC Holdings Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - CSC Holdings Limited

  1. Stock Market
  2. Stocks
  3. C06 Stock
  4. Valuation CSC Holdings Limited