Company Valuation: SBC Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 101.9 101.9 95.49 91.61 78.71 64.05
Change - 0% -6.33% -4.05% -14.08% -18.62%
Enterprise Value (EV) 1 216.1 195.1 183.7 197.8 154.3 143.6
Change - -9.71% -5.85% 7.7% -22.01% -6.91%
P/E 35.3x 7.32x -274x 309x 4.57x -25.8x
PBR 0.24x 0.24x 0.23x 0.22x 0.18x 0.15x
PEG - 0x 3x -2x 0x 0x
Capitalization / Revenue 1.55x 0.88x 1.53x 1.74x 1.19x 4.25x
EV / Revenue 3.29x 1.68x 2.95x 3.75x 2.34x 9.54x
EV / EBITDA 26.2x 7.51x 36.9x 56.2x 5.01x -14.8x
EV / EBIT 32.9x 7.92x 59x 100x 5.4x -12x
EV / FCF 6.74x 10.1x 35.7x -9.64x 6.95x -9.57x
FCF Yield 14.8% 9.95% 2.8% -10.4% 14.4% -10.4%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0112 0.054 -0.001348 0.00115 0.0668 -0.0097
Distribution rate - - - - - -
Net sales 1 65.61 116.1 62.33 52.74 65.89 15.06
EBITDA 1 8.239 25.98 4.976 3.523 30.81 -9.685
EBIT 1 6.564 24.63 3.114 1.976 28.56 -11.92
Net income 1 2.886 13.93 -0.348 0.297 17.25 -2.481
Net Debt 1 114.2 93.18 88.21 106.2 75.59 79.59
Reference price 2 0.3950 0.3950 0.3700 0.3550 0.3050 0.2500
Nbr of stocks (in thousands) 258,070 258,070 258,070 258,070 258,070 256,218
Announcement Date 30/08/21 29/07/22 31/07/23 31/07/24 31/07/25 31/07/26
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 14.42M
60.56x - - - 64.64B
13.75x4.48x12.05x3.68% 39.14B
5.61x0.73x1.51x8.77% 27.43B
8.05x1.45x8.04x4.4% 26.73B
17.28x3.88x15.6x1.42% 26.68B
13.18x3.02x14.44x2.65% 24.33B
9.11x3.35x7.66x-.--% 21.47B
10.19x2x8.23x4.12% 20.47B
7.95x0.88x3.21x2.81% 20.33B
Average 16.19x 2.47x 8.84x 3.48% 27.12B
Weighted average by Cap. 22.75x 2.62x 9.17x 3.61%

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. 5207 Stock
  4. Valuation SBC Corporation