Company Valuation: Ygl Convergence

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 29.38 61.32 34.49 35.77 66.99 32.85
Change - 108.7% -43.75% 3.7% 87.28% -50.97%
Enterprise Value (EV) 1 24.49 57.9 32.24 33.58 59.37 26.07
Change - 136.47% -44.33% 4.18% 76.8% -56.08%
P/E -3.85x 320x -446x -27x 265x 15.8x
PBR 2.31x 4.71x 2.63x 3.2x 4.25x 2.09x
PEG - -3x 3x -0x -2x 0x
Capitalization / Revenue 8.18x 11.2x 2.49x 3.02x 5.67x 2.53x
EV / Revenue 6.81x 10.6x 2.33x 2.84x 5.02x 2.01x
EV / EBITDA -3.81x -53x -196x -30.6x 61.4x 8.46x
EV / EBIT -3.63x -41.7x -70.5x -24.5x 84.9x 9.7x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0299 0.000751 -0.000303 -0.005184 0.000924 0.007584
Distribution rate - - - - - -
Net sales 1 3.594 5.473 13.85 11.83 11.82 12.99
EBITDA 1 -6.425 -1.093 -0.1648 -1.097 0.9676 3.083
EBIT 1 -6.749 -1.39 -0.4572 -1.369 0.6993 2.688
Net income 1 -6.982 0.192 -0.0776 -1.325 0.2513 2.072
Net Debt 1 -4.899 -3.424 -2.259 -2.19 -7.622 -6.772
Reference price 2 0.1150 0.2400 0.1350 0.1400 0.2450 0.1200
Nbr of stocks (in thousands) 255,515 255,515 255,515 255,515 273,447 273,717
Announcement Date 24/07/20 26/08/21 27/07/22 31/07/23 31/07/24 31/10/25
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 6.03M
23.42x3.77x13.18x2.86% 222B
-116.48x18.54x107.06x-.--% 115B
13.35x1.47x7.74x3.6% 110B
15.22x2.78x10.51x5.4% 89.13B
19.89x5.24x12.87x2.86% 59.95B
15.4x2.25x9.55x5.07% 49.94B
21.76x1.58x10.05x0.87% 40.92B
20.86x1.7x10.55x1.4% 40.32B
18.6x2.39x11.35x4.65% 38.74B
Average 3.56x 4.42x 21.43x 2.97% 76.67B
Weighted average by Cap. -1.26x 5.27x 25.53x 2.89%

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. 0086 Stock
  4. Valuation Ygl Convergence