Company Valuation: Imaspro Corporation

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 170.4 324 432.8 85.6 65.6 59.6
Change - 90.14% 33.58% -80.22% -23.36% -9.15%
Enterprise Value (EV) 1 135.2 289.1 384.1 32.85 33.69 20.64
Change - 113.82% 32.82% -91.45% 2.55% -38.72%
P/E 93.6x 148x 241x 16.7x 10.3x 8.75x
PBR 1.35x 2.57x 3.46x 0.67x 0.5x 0.43x
PEG - 7.4x -13.5x 0x 0.4x 1.18x
Capitalization / Revenue 2.99x 4.23x 8.63x 1.66x 1.24x 1.01x
EV / Revenue 2.37x 3.77x 7.66x 0.64x 0.64x 0.35x
EV / EBITDA 16.4x 25.9x 258x 4.9x 6.62x 2.47x
EV / EBIT 20.1x 29.9x 37,835x 6.23x 9.36x 3.08x
EV / FCF 29.8x 33.6x 26.6x 7.5x 3.68x 5.49x
FCF Yield 3.36% 2.98% 3.75% 13.3% 27.2% 18.2%
Dividend per Share 2 0.035 0.035 0.035 - - -
Rate of return 1.64% 0.86% 0.65% - - -
EPS 2 0.0227 0.0273 0.0225 0.064 0.0793 0.0852
Distribution rate 154% 128% 156% - - -
Net sales 1 56.99 76.61 50.14 51.47 53.04 58.91
EBITDA 1 8.262 11.17 1.486 6.71 5.088 8.374
EBIT 1 6.723 9.677 0.0102 5.275 3.599 6.7
Net income 1 1.82 2.186 1.796 5.118 6.346 6.814
Net Debt 1 -35.17 -34.85 -48.74 -52.75 -31.91 -38.96
Reference price 2 2.1300 4.0500 5.4100 1.0700 0.8200 0.7450
Nbr of stocks (in thousands) 80,000 80,000 80,000 80,000 80,000 80,000
Announcement Date 18/10/21 18/10/22 24/10/23 22/10/24 21/10/25 20/10/26
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 13.79M
14.92x1.55x6.85x3.19% 32.68B
7.8x2.25x4.77x1.79% 17.87B
9.82x3.04x5.24x3.67% 17.21B
19.66x3.84x13.31x6.18% 14.59B
8.33x0.81x4.51x6.19% 10.8B
13.81x0.88x4.36x - 7.65B
Average 12.39x 2.06x 6.51x 4.21% 14.4B
Weighted average by Cap. 12.68x 2.13x 6.70x 3.83%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Imaspro Corporation

Historical PBR trend

Valuation ratios - PBR - Imaspro Corporation

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Imaspro Corporation

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Imaspro Corporation

  1. Stock Market
  2. Stocks
  3. 7222 Stock
  4. Valuation Imaspro Corporation