Company Valuation: Mieco Chipboard

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 475.1 550 650 650 680 655
Change - 15.76% 18.18% 0% 4.62% -3.68%
Enterprise Value (EV) 1 669.3 657.6 752 863.3 901.1 810.8
Change - -1.73% 14.35% 14.8% 4.38% -10.02%
P/E -106x 16.9x -19.3x -9.98x 443x -53.3x
PBR 1.42x 1.3x 1.66x 1.99x 2.07x 2.07x
PEG - -0x 0x -0.1x -4x 0x
Capitalization / Revenue 1.26x 1.48x 1.98x 1.81x 1.67x 1.81x
EV / Revenue 1.77x 1.76x 2.29x 2.41x 2.21x 2.24x
EV / EBITDA 26x 15.7x 74.6x -15.6x 31.3x -121x
EV / EBIT 1,258x 53x -47.3x -10.7x 142x -25.7x
EV / FCF 16.4x 39x 26.5x -7.63x -50.8x 60.5x
FCF Yield 6.09% 2.57% 3.77% -13.1% -1.97% 1.65%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.00533 0.0326 -0.0337 -0.0651 0.001536 -0.0123
Distribution rate - - - - - -
Net sales 1 377.3 372.8 328.3 358.9 408 361.6
EBITDA 1 25.7 41.99 10.08 -55.45 28.82 -6.726
EBIT 1 0.532 12.41 -15.9 -80.85 6.368 -31.56
Net income 1 -4.478 27.5 -33.72 -65.1 1.536 -12.3
Net Debt 1 194.1 107.6 102 213.3 221.1 155.8
Reference price 2 0.5656 0.5500 0.6500 0.6500 0.6800 0.6550
Nbr of stocks (in thousands) 840,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000
Announcement Date 28/04/21 27/04/22 28/04/23 29/04/24 30/04/25 30/04/26
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 157M
35.33x4.77x17.24x2.57% 8.37B
-16.42x0.99x26.67x1.94% 5.21B
64.62x1.91x17.37x1.81% 4.55B
17.37x0.58x7.24x - 4.25B
13.19x1.37x8.25x2.07% 2.51B
35.26x2.53x18.87x0.22% 1.54B
12.79x - - - 1.47B
Average 23.16x 2.03x 15.94x 1.72% 3.51B
Weighted average by Cap. 24.54x 2.41x 16.75x 2.05%

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. 5001 Stock
  4. Valuation Mieco Chipboard