Company Valuation: Supergenics

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 27.44 26.04 27.44 24.77 69.41 29.11
Change - -5.08% 5.36% -9.71% 180.21% -58.07%
Enterprise Value (EV) 1 29.58 29.55 32.12 26.86 73.89 32.5
Change - -0.1% 8.69% -16.38% 175.13% -56.01%
P/E -12.7x 1,284x 79.3x 123x -9.45x -8.61x
PBR 5.03x 4.76x 5.44x 2.85x 21x 250x
PEG - -13x 0x -2.5x 0x 0.2x
Capitalization / Revenue 5.34x 2.37x 2.56x 2.42x 13x 5.17x
EV / Revenue 5.76x 2.69x 3x 2.62x 13.9x 5.78x
EV / EBITDA -16.7x 26.7x 18.3x 12.5x -11.1x -14.4x
EV / EBIT -14.7x 63.9x 27.2x 17.5x -10x -10.5x
EV / FCF -15.7x -28.3x -38.7x -183x -54.1x 19.2x
FCF Yield -6.39% -3.54% -2.58% -0.55% -1.85% 5.21%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0232 0.000218 0.003718 0.001876 -0.0635 -0.029
Distribution rate - - - - - -
Net sales 1 5.135 10.99 10.72 10.24 5.322 5.625
EBITDA 1 -1.769 1.107 1.752 2.148 -6.675 -2.264
EBIT 1 -2.013 0.4625 1.181 1.534 -7.357 -3.107
Net income 1 -2.15 0.0203 0.3458 0.1769 -7.281 -3.366
Net Debt 1 2.147 3.512 4.684 2.084 4.477 3.394
Reference price 2 0.2950 0.2800 0.2950 0.2300 0.6000 0.2500
Nbr of stocks (in thousands) 93,000 93,000 93,000 107,706 115,689 116,430
Announcement Date 30/04/21 29/04/22 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.($)
- - - - 7.21M
34.78x6.2x18.42x0.92% 51.61B
-21.47x297.59x-22.09x-.--% 44.89B
33.46x3.25x14.02x-.--% 42.77B
49.05x5.7x31.17x-.--% 42.58B
29.21x8.45x21.35x0.39% 31.82B
35.3x5.79x26.33x-.--% 17.33B
24.28x2.11x9.13x1.11% 14.76B
78.97x4.14x16.07x-.--% 14.09B
Average 32.95x 41.65x 14.30x 0.3% 28.87B
Weighted average by Cap. 28.33x 55.88x 13.02x 0.29%

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. 03033 Stock
  4. Valuation Supergenics