Company Valuation: mm2 Asia Ltd.

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024
Market Cap 1 141.9 68.61 156 117.2 87.9
Change - -51.64% 127.44% -24.89% -25%
Enterprise Value (EV) 1 424.1 373.3 379.7 322 287.8
Change - -11.99% 1.71% -15.19% -10.62%
P/E 42.6x -0.76x -4.98x -0.97x -11.3x
PBR 0.65x 0.54x 0.97x 2.27x 1.21x
PEG - 0x 0.1x -0x 0.1x
Capitalization / Revenue 0.6x 0.91x 1.38x 0.87x 0.44x
EV / Revenue 1.8x 4.96x 3.36x 2.4x 1.45x
EV / EBITDA 10.6x -9.95x -18.9x 19.3x 9.57x
EV / EBIT 13.5x -8.1x -12.7x 27.2x 11.4x
EV / FCF 12.4x 29.5x 34.8x -36.8x -21.3x
FCF Yield 8.04% 3.39% 2.87% -2.72% -4.69%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 0.002867 -0.0781 -0.0131 -0.0432 -0.001856
Distribution rate - - - - -
Net sales 1 235.8 75.23 113 134.3 198.7
EBITDA 1 39.95 -37.53 -20.11 16.72 30.07
EBIT 1 31.36 -46.11 -29.9 11.84 25.22
Net income 1 3.334 -90.78 -34.98 -120.5 -5.65
Net Debt 1 282.2 304.7 223.6 204.8 199.9
Reference price 2 0.122000 0.059000 0.065000 0.042000 0.021000
Nbr of stocks (in thousands) 1,162,805 1,162,805 2,400,609 2,790,609 4,185,914
Announcement Date 01/09/20 14/07/21 13/07/22 16/07/23 16/07/24
1SGD in Million2SGD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 15.32M
49.04x0.87x6.84x2.01% 11.17B
-407.59x8.85x-925.99x-.--% 9.51B
26.75x3.2x13.81x1.38% 8.3B
52.6x2.5x5.4x0.5% 5.39B
58.94x16.49x41.74x1.07% 4.83B
11.75x1.47x7.66x4.33% 4.12B
81.92x4.09x26.05x0.3% 3.76B
-94.89x1.51x14.14x-.--% 3.32B
36.3x3.34x15.97x0.27% 2.09B
Average -20.58x 4.70x -88.26x 1.09% 5.25B
Weighted average by Cap. -46.11x 4.71x -155.71x 1.17%

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. 1B0 Stock
  4. Valuation mm2 Asia Ltd.