Company Valuation: EcoFirst Consolidated

Data adjusted to current consolidation scope
Fiscal Period: May 2020 2021 2022 2023 2024 2025
Market Cap 1 247.2 330.3 500.5 404.4 467.1 401.3
Change - 33.6% 51.52% -19.19% 15.49% -14.07%
Enterprise Value (EV) 1 384.9 512.7 683.2 591.5 766.7 584.3
Change - 33.2% 33.25% -13.41% 29.61% -23.79%
P/E 14.4x 23.6x -49.4x 27.5x 37x 16.4x
PBR 0.71x 0.87x 1.04x 0.79x 0.9x 0.76x
PEG - -1x 0x -0x -3.1x 0.2x
Capitalization / Revenue 1.65x 7.8x 20.8x 12.9x 2.87x 0.88x
EV / Revenue 2.57x 12.1x 28.4x 18.8x 4.71x 1.29x
EV / EBITDA 11.5x 22.2x -164x 17x -79.1x 13.7x
EV / EBIT 11.6x 22.4x -149x 17.3x -76.7x 13.9x
EV / FCF -25.7x 113x -3.56x 10.4x -15.4x 4.9x
FCF Yield -3.9% 0.89% -28.1% 9.59% -6.49% 20.4%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0215 0.0165 -0.008696 0.0122 0.0107 0.0211
Distribution rate - - - - - -
Net sales 1 150 42.37 24.04 31.46 162.7 453.9
EBITDA 1 33.52 23.14 -4.168 34.74 -9.693 42.72
EBIT 1 33.28 22.89 -4.599 34.1 -9.99 41.97
Net income 1 17.09 13.57 -9.844 14.37 12.83 24.89
Net Debt 1 137.7 182.4 182.7 187.1 299.6 182.9
Reference price 2 0.3100 0.3900 0.4300 0.3350 0.3950 0.3450
Nbr of stocks (in thousands) 797,478 846,887 1,163,867 1,207,167 1,182,431 1,163,276
Announcement Date 28/09/20 28/09/21 30/09/22 27/09/23 30/09/24 30/09/25
1MYR in Million2MYR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 101M
15.83x4.98x13.41x3.2% 45.06B
8.7x1.49x7.68x4.07% 30.67B
20.6x4.23x17.36x1.22% 30.47B
5.54x0.61x1.25x8.96% 26.85B
14.22x3.1x14.85x2.47% 25.48B
15.13x6.83x18.33x1.41% 21.41B
8.95x2.31x7.1x4.07% 21.11B
10.17x1.64x14.26x3.72% 18.66B
Average 12.39x 3.15x 11.78x 3.64% 24.42B
Weighted average by Cap. 12.84x 3.28x 11.78x 3.62%

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. 3557 Stock
  4. Valuation EcoFirst Consolidated