Company Valuation: Ecoscience International

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025
Market Cap 1 170 138.4 93.5 78.54
Change - -18.6% -32.43% -16%
Enterprise Value (EV) 1 211.7 186.6 151.5 142.4
Change - -11.87% -18.82% -5.97%
P/E -15.7x -13x -3.45x 56.8x
PBR 2.33x 1.81x 1.94x 1.58x
PEG 0x 1.2x -0x -1x
Capitalization / Revenue 1.8x 0.89x 0.65x 0.59x
EV / Revenue 2.24x 1.2x 1.05x 1.07x
EV / EBITDA -26.2x -33.1x -6.34x 28.7x
EV / EBIT -22.8x -26.9x -6.03x 38.9x
EV / FCF -7.77x -10.9x 81.4x -18.9x
FCF Yield -12.9% -9.17% 1.23% -5.28%
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 -0.0318 -0.0284 -0.0725 0.0037
Distribution rate - - - -
Net sales 1 94.39 155.6 144.3 133.4
EBITDA 1 -8.09 -5.635 -23.89 4.955
EBIT 1 -9.272 -6.945 -25.11 3.666
Net income 1 -9.39 -9.818 -27.11 1.398
Net Debt 1 41.72 48.21 57.98 63.9
Reference price 2 0.5000 0.3700 0.2500 0.2100
Nbr of stocks (in thousands) 340,000 374,000 374,000 374,000
Announcement Date 27/04/23 29/04/24 30/04/25 24/04/26
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 6.87M
58.37x2.69x25.68x0.06% 102B
11.76x1.02x5.57x4.97% 66.61B
35.58x4.48x24.33x0.19% 60.72B
24.84x1.93x18.95x1.19% 52.74B
49.38x3.96x25.08x1.96% 38.53B
24.02x1.64x15.14x0.19% 34.7B
27.92x0.7x11.55x2.21% 34.5B
22.53x0.44x7.03x2.74% 29.63B
5.01x0.31x5.98x5.63% 26.75B
Average 28.82x 1.91x 15.48x 2.13% 44.59B
Weighted average by Cap. 32.95x 2.18x 17.31x 1.8%

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. 0255 Stock
  4. Valuation Ecoscience International