Company Valuation: Golden Land

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 79.37 90.1 81.52 49.34 66.5 53.63
Change - 13.51% -9.52% -39.47% 34.78% -19.35%
Enterprise Value (EV) 1 163.5 206 220 219.8 238.3 232.1
Change - 26% 6.8% -0.09% 8.44% -2.62%
P/E -4.06x -4.67x -3.67x -3.71x -4.65x -5.59x
PBR 0.19x 0.23x 0.22x 0.13x 0.2x 0.19x
PEG - 3.4x -0.2x 0.1x -0.61x 0.2x
Capitalization / Revenue 2.72x 1.07x 1.37x 0.59x 0.51x 0.31x
EV / Revenue 5.6x 2.46x 3.71x 2.65x 1.83x 1.34x
EV / EBITDA -9.65x -20.5x -29.4x -42.4x 77.4x 25.4x
EV / EBIT -7.33x -12.8x -15.4x -16.3x -38.3x 155x
EV / FCF -3.72x -41.4x -35.4x -10.1x 18.5x -2.49x
FCF Yield -26.9% -2.41% -2.82% -9.91% 5.41% -40.1%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0912 -0.0899 -0.1034 -0.0619 -0.0666 -0.0447
Distribution rate - - - - - -
Net sales 1 29.2 83.89 59.34 83.06 130.6 173.4
EBITDA 1 -16.94 -10.05 -7.483 -5.183 3.08 9.134
EBIT 1 -22.31 -16.15 -14.28 -13.45 -6.22 1.493
Net income 1 -19.56 -19.29 -22.18 -13.29 -14.3 -9.584
Net Debt 1 84.11 115.9 138.5 170.5 171.8 178.5
Reference price 2 0.3700 0.4200 0.3800 0.2300 0.3100 0.2500
Nbr of stocks (in thousands) 214,514 214,514 214,514 214,514 214,514 214,514
Announcement Date 28/10/20 28/10/21 27/10/22 26/10/23 28/10/24 29/10/25
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 11.31M
65.15x - - - 69.9B
12.5x4.38x11.24x3.85% 39.6B
18.33x4.01x16.12x1.34% 28.21B
5.68x0.75x1.56x8.71% 27.62B
14.35x3.14x15.02x2.44% 26.41B
8.02x1.47x8.22x4.41% 26.72B
10.23x2.01x7.74x4.1% 20.57B
8.43x2.96x6.93x-.--% 20.18B
13.05x6.39x16.81x1.67% 18.65B
Average 17.31x 3.14x 10.46x 3.32% 27.79B
Weighted average by Cap. 24.98x 3.12x 10.44x 3.5%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Golden Land

Historical PBR trend

Valuation ratios - PBR - Golden Land

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Golden Land

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Golden Land

  1. Stock Market
  2. Stocks
  3. 7382 Stock
  4. Valuation Golden Land