Company Valuation: Priceworth International

Data adjusted to current consolidation scope
Fiscal Period: November 2020 2021 2022 2024 2025
Market Cap 1 135.1 27.48 174.5 104.2 56.13
Change - -79.67% 535.06% - -46.15%
Enterprise Value (EV) 1 166.8 66.34 181.8 175.8 71.46
Change - -60.23% 174.01% - -59.36%
P/E -1.83x -0.97x 8.05x -1.93x -7.71x
PBR 0.61x 0.15x 0.73x 0.54x 0.31x
PEG - 0x -0x - 0.1x
Capitalization / Revenue 5.23x 0.61x 1.35x 1.38x 0.94x
EV / Revenue 6.46x 1.47x 1.41x 2.32x 1.2x
EV / EBITDA -5.15x 44.6x 9.64x -3.42x -4.29x
EV / EBIT -3.06x -3.74x 43.2x -2.93x -3x
EV / FCF 14x - -5.22x - -
FCF Yield 7.12% - -19.2% - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.164 -0.0566 0.0149 -0.0337 -0.004538
Distribution rate - - - - -
Net sales 1 25.83 45.06 129 75.68 59.77
EBITDA 1 -32.42 1.486 18.85 -51.34 -16.64
EBIT 1 -54.54 -17.75 4.206 -59.95 -23.8
Net income 1 -67.16 -26.38 17.18 -52.11 -7.279
Net Debt 1 31.67 38.86 7.273 71.59 15.33
Reference price 2 0.3000 0.0550 0.1200 0.0650 0.0350
Nbr of stocks (in thousands) 450,441 499,580 1,454,123 1,603,630 1,603,630
Announcement Date 30/10/20 29/04/22 28/04/23 30/10/24 31/03/26
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 9.8M
35.57x4.94x17.37x2.46% 8.8B
-16.58x1.05x33.95x1.85% 5.46B
69.38x2.11x19.02x1.64% 5.04B
18.13x0.61x7.57x - 4.4B
13.47x1.39x8.44x2.03% 2.6B
13.4x - - - 1.55B
34.37x2.46x18.38x0.23% 1.51B
Average 23.96x 2.09x 17.45x 1.64% 3.67B
Weighted average by Cap. 25.87x 2.51x 18.59x 1.95%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Priceworth International

Historical PBR trend

Valuation ratios - PBR - Priceworth International

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Priceworth International

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Priceworth International

  1. Stock Market
  2. Stocks
  3. 7123 Stock
  4. Valuation Priceworth International