Company Valuation: Polaris Ltd.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 85.27 68.21 51.16 17.05 17.05 17.05
Change - -20% -25% -66.67% 0% 0%
Enterprise Value (EV) 1 84.68 69.97 48.05 17.38 18.58 16.72
Change - -17.37% -31.33% -63.83% 6.89% -9.99%
P/E -263x -174x -14.4x -8.62x -9.09x -16.4x
PBR 6.11x 5.04x 5.04x 2.3x 3.13x 3.88x
PEG - -8.3x -0x 0.2x 1.76x 0.4x
Capitalization / Revenue 2.6x 1.28x 0.73x 0.77x 0.73x 0.67x
EV / Revenue 2.58x 1.31x 0.68x 0.79x 0.79x 0.66x
EV / EBITDA -1,728x -200x -7.36x -7.57x -11x -11.2x
EV / EBIT -121x -99x -7.07x -6.76x -8.8x -9.61x
EV / FCF 582x -13.8x 7.61x -5.96x -36.8x -317x
FCF Yield 0.17% -7.23% 13.1% -16.8% -2.72% -0.32%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.000019 -0.000023 -0.000208 -0.000116 -0.00011 -0.000061
Distribution rate - - - - - -
Net sales 1 32.79 53.44 70.22 22.12 23.5 25.32
EBITDA 1 -0.049 -0.349 -6.525 -2.295 -1.683 -1.495
EBIT 1 -0.698 -0.707 -6.794 -2.572 -2.112 -1.74
Net income 1 -0.328 -0.394 -3.563 -1.995 -1.882 -1.054
Net Debt 1 -0.589 1.76 -3.111 0.327 1.525 -0.331
Reference price 2 0.005000 0.004000 0.003000 0.001000 0.001000 0.001000
Nbr of stocks (in thousands) 17,053,170 17,053,170 17,053,170 17,053,170 17,053,170 17,053,170
Announcement Date 03/06/21 07/06/22 13/04/23 15/04/24 14/04/25 13/04/26
1SGD in Million2SGD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 13.31M
14.62x0.45x7.17x3.96% 20.54B
16.79x0.73x8.34x4.51% 5.63B
10.06x0.46x6.23x2.8% 4.25B
9.2x - - - 3.68B
13.47x0.39x8.45x2.52% 3.11B
7.76x0.14x2.84x2.21% 2.41B
15.95x0.92x12.23x3.83% 2.34B
Average 12.55x 0.52x 7.54x 3.3% 5.25B
Weighted average by Cap. 13.57x 0.50x 7.38x 3.68%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Polaris Ltd.

Historical PBR trend

Valuation ratios - PBR - Polaris Ltd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Polaris Ltd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Polaris Ltd.

  1. Stock Market
  2. Stocks
  3. 5BI Stock
  4. Valuation Polaris Ltd.