Company Valuation: SCGM

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 421.7 464.1 100.1 112.6 122.3 96.28
Change - 10.05% -78.42% 12.5% 8.55% -21.26%
Enterprise Value (EV) 1 512.2 524.9 155.5 -6.069 6.055 -20.12
Change - 2.46% -70.36% -103.9% 199.77% -432.22%
P/E 24.4x 13.8x 3.24x 11.3x -39.9x 183x
PBR 2.48x 2.45x 0.48x 0.95x 1.06x 0.83x
PEG - 0.1x -0.4x -0.2x 0x -2x
Capitalization / Revenue 2x 1.88x 0.35x - - -
EV / Revenue 2.43x 2.13x 0.55x - - -
EV / EBITDA 15.1x 9.87x 2.88x 2.61x -1x 7.66x
EV / EBIT 25.3x 13.5x 3.93x 1.92x -1x 7.65x
EV / FCF 32.9x 15.3x 28.4x -0.1x -1.86x 10.1x
FCF Yield 3.04% 6.52% 3.52% -974% -53.9% 9.92%
Dividend per Share 2 0.036 0.071 0.0642 - - -
Rate of return 1.64% 2.95% 12.3% - - -
EPS 2 0.0897 0.1745 0.1603 0.0518 -0.0159 0.002735
Distribution rate 40.1% 40.7% 40.1% - - -
Net sales 1 210.5 246.5 284.7 - - -
EBITDA 1 33.88 53.18 54.1 -2.326 -6.083 -2.627
EBIT 1 20.26 39.02 39.57 -3.158 -6.085 -2.63
Net income 1 17.28 33.6 30.87 9.971 -3.068 0.5268
Net Debt 1 90.54 60.79 55.42 -118.7 -116.2 -116.4
Reference price 2 2.1900 2.4100 0.5200 0.5850 0.6350 0.5000
Nbr of stocks (in thousands) 192,561 192,561 192,561 192,561 192,561 192,561
Announcement Date 28/08/20 30/08/21 29/08/22 30/04/24 21/04/25 27/04/26
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 17.31M
30.59x6.97x17.89x1.27% 232B
28.74x4.42x14.26x2.05% 126B
20.16x7.18x31.88x3.67% 75.92B
29.64x3.58x18.53x0.98% 79.28B
92.56x6.79x15.81x2.32% 69.42B
88.37x1.31x9.14x5.88% 37.63B
10.96x1.08x5.87x2.83% 33.17B
16.3x1.88x10.91x2.43% 26.51B
17.16x0.86x5.98x4.15% 24.43B
Average 37.17x 3.78x 14.47x 2.84% 70.44B
Weighted average by Cap. 36.30x 5.15x 16.91x 2.2%

Y-o-Y evolution of P/E

Valuation ratios - P/E - SCGM

Historical PBR trend

Valuation ratios - PBR - SCGM

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - SCGM

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - SCGM