Company Valuation: Powermatic Data Systems Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 89.83 104.5 84.94 104.9 94.02 110.9
Change - 16.34% -18.73% 23.46% -10.33% 17.91%
Enterprise Value (EV) 1 48.74 56.86 30.2 45.99 30.42 49.43
Change - 16.66% -46.88% 52.26% -33.84% 62.48%
P/E 12.1x 12.8x 8.95x 25.1x 29x 8.99x
PBR 1.42x 1.53x 1.15x 1.4x 1.26x 1.35x
PEG - 1.3x 0.6x -0.4x -1.3x 0x
Capitalization / Revenue 3.42x 3.74x 2.75x 3.73x 6.55x 3.89x
EV / Revenue 1.86x 2.04x 0.98x 1.64x 2.12x 1.74x
EV / EBITDA 4.83x 5.76x 2.53x 3.75x 10.8x 3.75x
EV / EBIT 5.15x 6.17x 2.67x 3.95x 12.8x 3.88x
EV / FCF 8.08x 12.1x 3.35x 10.8x -5.19x -27.8x
FCF Yield 12.4% 8.24% 29.9% 9.25% -19.3% -3.6%
Dividend per Share 2 0.05 0.1 0.05 0.05 0.05 0.04
Rate of return 1.95% 3.34% 2.06% 1.67% 1.86% 1.27%
EPS 2 0.2123 0.2338 0.2714 0.1197 0.0929 0.3516
Distribution rate 23.6% 42.8% 18.4% 41.8% 53.8% 11.4%
Net sales 1 26.25 27.92 30.92 28.1 14.36 28.47
EBITDA 1 10.09 9.878 11.95 12.28 2.817 13.19
EBIT 1 9.459 9.217 11.31 11.63 2.368 12.73
Net income 1 7.419 8.171 9.488 4.185 3.247 12.32
Net Debt 1 -41.09 -47.65 -54.73 -58.87 -63.6 -61.43
Reference price 2 2.570 2.990 2.430 3.000 2.690 3.160
Nbr of stocks (in thousands) 34,953 34,953 34,953 34,953 34,953 35,083
Announcement Date 07/07/21 04/07/22 06/07/23 04/07/24 08/07/25 07/07/26
1SGD in Million2SGD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 79.63M
26.01x5.83x15.09x1.6% 421B
54.16x19.35x38.83x-.--% 261B
20.16x0.81x14.74x2.25% 180B
28.98x9.22x22.26x0.42% 157B
44.42x13.09x29.42x-.--% 84.47B
33.06x6.44x18.67x1.06% 75.61B
42.56x2.31x14.94x1.66% 58.24B
29.37x6.65x22.2x1.41% 56.73B
61.54x7.96x35.21x-.--% 50.61B
Average 37.81x 7.96x 23.49x 0.93% 134.42B
Weighted average by Cap. 34.78x 8.63x 22.64x 1.04%

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. BCY Stock
  4. Valuation Powermatic Data Systems Limited