Company Valuation: Evergreen Fibreboard

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 393.3 329.4 257.6 232.3 126.7 105.6 -
Change - -16.24% -21.79% -9.84% -45.45% -16.67% -
Enterprise Value (EV) 393.3 329.4 257.6 232.3 126.7 105.6 105.6
Change - -16.24% -21.79% -9.84% -45.45% -16.67% 0%
P/E 11x -13.6x -7.23x 125x -4.5x - -
PBR 0.38x 0.33x 0.26x 0.24x 0.14x - -
PEG - 0x -0.2x -1x 0x - -
Capitalization / Revenue 0.42x 0.3x 0.28x 0.24x 0.14x 0.12x 0.11x
EV / Revenue 0x 0x 0x 0x 0x 0.12x 0.11x
EV / EBITDA 0x 0x 0x 0x 0x 1.67x 1.51x
EV / EBIT 0x 0x -0x 0x -0x 40.6x 9.78x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 0.0422 -0.0286 -0.0422 0.0022 -0.0333 - -
Distribution rate - - - - - - -
Net sales 1 934.8 1,095 909.8 963 910.2 911.4 935
EBITDA 1 122 110.7 46.85 81.34 54.22 63.2 69.7
EBIT 1 50.77 37.88 -14.68 21.32 -11.96 2.6 10.8
Net income 1 35.66 -24.14 -35.62 1.884 -28.11 -10.9 -9.6
Net Debt - - - - - - -
Reference price 2 0.4650 0.3900 0.3050 0.2750 0.1500 0.1250 0.1250
Nbr of stocks (in thousands) 845,802 844,667 844,667 844,667 844,667 844,667 -
Announcement Date 25/02/22 27/02/23 28/02/24 25/02/25 24/02/26 - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 25.78M
38.36x2.14x15.82x1.58% 5.17B
13.47x1.54x8.92x1.78% 2.98B
61.85x3.58x28.87x0.17% 1.83B
11.51x - - - 1.42B
14.96x1.09x6.54x5.05% 997M
12.64x1.14x5.08x1.26% 903M
21.27x2.16x10.21x3.87% 648M
Average 24.86x 1.94x 12.57x 2.29% 1.75B
Weighted average by Cap. 29.26x 2.05x 14.28x 1.79%

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. 5101 Stock
  4. Valuation Evergreen Fibreboard