Company Valuation: Rev Asia

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 26.93 21.54 24.91 133.8 128.5 135.2
Change - -20% 15.62% 437.14% -3.95% 5.19%
Enterprise Value (EV) 1 23.4 19.64 23.94 123 123.8 116.8
Change - -16.1% 21.93% 413.55% 0.7% -5.63%
P/E -11.4x -13.3x -20.8x 68x 24.7x 20.4x
PBR 9.13x 16.2x 195x 2.61x 2.27x 1.52x
PEG - 0.4x 0.8x -0x 0x -115.8x
Capitalization / Revenue - - - 5,675,414x 3,347,295x 1,999,244x
EV / Revenue - - - - - -
EV / EBITDA - - - - - -
EV / EBIT -9.89x -11.9x -19.7x 37.1x 18.4x 10.3x
EV / FCF -63.4x -19.2x -47.8x 28.9x -35.4x 3.02x
FCF Yield -1.58% -5.22% -2.09% 3.46% -2.83% 33.1%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0176 -0.012 -0.008912 0.005587 0.0148 0.0147
Distribution rate - - - - - -
Net sales - - - 23.57 38.39 67.62
EBITDA - - - 3.423 6.928 11.79
EBIT 1 -2.366 -1.646 -1.217 3.311 6.721 11.37
Net income 1 -2.364 -1.621 -1.2 1.464 5.197 5.561
Net Debt 1 -3.524 -1.907 -0.9662 -10.84 -4.701 -18.35
Reference price 2 0.2000 0.1600 0.1850 0.3800 0.3650 0.3000
Nbr of stocks (in thousands) 134,640 134,640 134,640 352,085 352,085 450,603
Announcement Date 30/04/21 28/04/22 28/04/23 30/04/24 30/04/25 30/04/26
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 26.25M
14.58x1.59x7.26x3.89% 28.25B
10.1x1.07x6.19x3.92% 22.92B
13.78x6.14x10.79x6.15% 11.79B
11.87x0.82x5.13x-.--% 6.27B
148.59x0.56x140.63x - 6.56B
17.65x0.73x4.46x3.59% 5.9B
-61.74x1.94x8.15x0% 5.86B
16.25x1.35x4.19x2.89% 5.85B
Average 21.39x 1.77x 23.35x 2.92% 10.38B
Weighted average by Cap. 18.12x 1.86x 16.36x 3.57%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Rev Asia

Historical PBR trend

Valuation ratios - PBR - Rev Asia

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Rev Asia

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Rev Asia