Company Valuation: SkyeChip

Data adjusted to current consolidation scope
Fiscal Period: March 2027 2028 2029
Market Cap 1 5,190 - -
Change - - -
Enterprise Value (EV) 1 4,738 4,749 4,720
Change - 0.23% -0.62%
P/E 88.9x 66.3x 54.5x
PBR 9.43x 8.33x 8.26x
PEG 4.4x 1.9x 2.5x
Capitalization / Revenue 26.6x 21.7x 16.5x
EV / Revenue 24.2x 19.8x 15x
EV / EBITDA 67.5x 53.1x 37.1x
EV / EBIT 83x 65.5x 46.2x
EV / FCF 148x 540x 89.7x
FCF Yield 0.68% 0.19% 1.11%
Dividend per Share 2 0.00825 0.00927 0.0337
Rate of return 0.29% 0.32% 1.17%
EPS 2 0.0325 0.0436 0.053
Distribution rate 25.4% 21.3% 63.5%
Net sales 1 195.5 239.6 314.6
EBITDA 1 70.22 89.37 127.4
EBIT 1 57.12 72.46 102.1
Net income 1 59.82 81.17 103.5
Net Debt 1 -452.1 -441 -470.3
Reference price 2 2.890 2.890 2.890
Nbr of stocks (in thousands) 1,796,000 - -
Announcement Date - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
88.92x24.24x67.48x0.29% 1.27B
21.6x3.56x12.43x3.08% 207B
21.99x4.64x11.38x0.76% 189B
-599.1x42.61x175.06x-.--% 124B
-133.59x18.57x102.82x-.--% 120B
13.62x1.52x7.99x3.52% 112B
13.27x2.4x9.06x6.19% 77.38B
19.25x5.15x12.66x2.92% 57.65B
-17.04x7.34x12.48x-.--% 48.05B
22.15x1.83x11.6x1.4% 43.68B
Average -54.89x 11.19x 42.29x 1.82% 97.97B
Weighted average by Cap. -79.12x 10.43x 43.07x 1.92%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield