Company Valuation: Pestech International

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2025 2026
Market Cap 1 883 597.9 241.2 370.9 191.2
Change - -32.28% -59.66% - -48.44%
Enterprise Value (EV) 1 1,984 1,871 1,256 1,205 789.1
Change - -5.71% -32.88% - -34.54%
P/E 13.3x 42.4x -0.9x -0.87x 2.29x
PBR 1.52x 0.91x 0.71x 2.53x 0.73x
PEG - -0.5x 0x - -0x
Capitalization / Revenue 0.99x 0.84x 0.51x 0.94x 0.66x
EV / Revenue 2.23x 2.62x 2.65x 3.05x 2.71x
EV / EBITDA 13.4x 38.8x -9.05x -7.93x 4.17x
EV / EBIT 14.8x 55.7x -8.01x -7.35x 4.68x
EV / FCF -18.1x -5.93x - - 2.97x
FCF Yield -5.51% -16.9% - - 33.7%
Dividend per Share 2 0.004 - - - -
Rate of return 0.43% - - - -
EPS 2 0.0695 0.0143 -0.2716 -0.1844 0.0327
Distribution rate 5.75% - - - -
Net sales 1 889.4 715.1 474.4 394.7 291.1
EBITDA 1 147.8 48.17 -138.7 -152.1 189.1
EBIT 1 134.2 33.59 -156.7 -164.1 168.4
Net income 1 66.21 13.73 -262.7 -215.6 94.2
Net Debt 1 1,101 1,273 1,014 834.5 597.9
Reference price 2 0.9280 0.6050 0.2450 0.1600 0.0750
Nbr of stocks (in thousands) 951,465 988,320 984,555 2,317,890 2,549,679
Announcement Date 27/10/21 27/10/22 31/01/24 03/08/25 31/07/26
1MYR in Million2MYR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 37.44M
9.47x1.96x3.22x7.13% 20.73B
37.27x1.91x13.45x-.--% 12.59B
15.72x0.86x8.48x2.55% 3.84B
6.58x0.01x0.26x6.62% 3.57B
27.51x4.9x8.82x0.63% 2.82B
44.89x - - 0.33% 2.38B
12.13x0.57x7.11x2.73% 1.92B
Average 21.94x 1.70x 6.89x 2.86% 5.98B
Weighted average by Cap. 20.00x 1.82x 6.78x 3.95%

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. 5219 Stock
  4. Valuation Pestech International