Company Valuation: Unitrade Industries

Data adjusted to current consolidation scope
Fiscal Period: March 2023 2024 2025 2026
Market Cap 1 484.4 476.6 301.7 391.4
Change - -1.61% -36.7% 29.73%
Enterprise Value (EV) 1 851.1 950.8 779 883.6
Change - 11.72% -18.07% 13.43%
P/E 31x 23.5x -19.8x 20x
PBR 1.47x 1.41x 0.88x 1.09x
PEG -0.3x 0.8x 0x -0x
Capitalization / Revenue 0.35x 0.3x 0.17x 0.22x
EV / Revenue 0.61x 0.59x 0.44x 0.5x
EV / EBITDA 18.5x 15.5x 23.3x 9.74x
EV / EBIT 23.5x 19x 42.7x 12.7x
EV / FCF -47x -20.6x 374x 15.8x
FCF Yield -2.13% -4.84% 0.27% 6.33%
Dividend per Share 2 0.003 - - -
Rate of return 0.97% - - -
EPS 2 0.01 0.013 -0.009338 0.012
Distribution rate 30% - - -
Net sales 1 1,395 1,613 1,760 1,765
EBITDA 1 46.02 61.35 33.47 90.75
EBIT 1 36.28 50.07 18.23 69.83
Net income 1 15.4 20.6 -15.13 20.09
Net Debt 1 366.7 474.2 477.3 492.2
Reference price 2 0.3100 0.3050 0.1850 0.2400
Nbr of stocks (in thousands) 1,562,500 1,562,500 1,630,720 1,630,720
Announcement Date 28/07/23 31/07/24 31/07/25 30/07/26
1MYR in Million2MYR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 91.79M
22.34x1.62x15.53x1.47% 47.38B
37.71x1.36x14.06x1.01% 7.52B
21.41x0.45x7.96x1.07% 2.9B
92.04x0.29x8.54x - 680M
Average 43.37x 0.93x 11.52x 1.19% 11.72B
Weighted average by Cap. 25.08x 1.51x 14.88x 1.39%

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. 0247 Stock
  4. Valuation Unitrade Industries