Valuation AppAsia

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 06:50:02 03/07/26 pm AEST			5-day change	1st Jan Change
0.1200 ^MYR	+4.35%		+4.35%	-4.00%

12/06	AppAsia Berhad commences an Equity Buyback Plan, under the authorization approved on June 8, 2026.	CI
08/06	AppAsia Berhad 's Equity Buyback announced on November 3, 2025, has expired.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	255.8	102.8	113.1	103.3	198.7	172.7
Change	-	-59.82%	10.03%	-8.65%	92.35%	-13.08%
Enterprise Value (EV) ¹	241.4	91.52	108.6	95.57	185.9	166.3
Change	-	-62.08%	18.63%	-11.98%	94.52%	-10.55%
P/E	478x	-319x	210x	63.4x	60.4x	85x
PBR	8.84x	4.26x	4.65x	4.1x	5.01x	4.22x
PEG	-	2x	-1x	0x	1x	-2.2x
Capitalization / Revenue	3.44x	1.59x	1.89x	4.54x	6.55x	5.62x
EV / Revenue	3.25x	1.42x	1.81x	4.2x	6.13x	5.41x
EV / EBITDA	235x	1,085x	75.5x	31.8x	42.9x	45.5x
EV / EBIT	504x	-319x	95.2x	35.2x	46x	50.1x
EV / FCF	98.3x	74.4x	-22.3x	23.4x	-33.5x	396x
FCF Yield	1.02%	1.34%	-4.48%	4.28%	-2.99%	0.25%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.000499	-0.000298	0.0005	0.001499	0.0024	0.00147
Distribution rate	-	-	-	-	-	-
Net sales ¹	74.34	64.52	59.92	22.78	30.34	30.75
EBITDA ¹	1.027	0.0844	1.439	3.005	4.338	3.653
EBIT ¹	0.4786	-0.2865	1.141	2.716	4.038	3.321
Net income ¹	0.6789	-0.3202	0.6068	1.942	2.856	2.043
Net Debt ¹	-14.41	-11.25	-4.499	-7.723	-12.78	-6.397
Reference price ²	0.2383	0.0950	0.1050	0.0950	0.1450	0.1250
Nbr of stocks (in thousands)	1,073,254	1,081,815	1,076,916	1,087,343	1,370,315	1,381,635
Announcement Date	18/5/21	29/4/22	28/4/23	30/4/24	30/4/25	30/4/26

¹MYR in Million²MYR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
APPASIA	-	-	-	-	38.68M
TENCENT HOLDINGS LIMITED	14.42x	3.93x	9.16x	1.43%	493B
NETFLIX, INC.	21.62x	6.4x	19.23x	-.--%	327B
SK SQUARE CO., LTD.	5.34x	116.91x	4.23x	0.1%	130B
UBER TECHNOLOGIES, INC.	24.51x	2.62x	13.52x	-.--%	152B
SPOTIFY TECHNOLOGY S.A.	33.16x	4.04x	26.47x	-.--%	99.93B
PROSUS N.V.	9.15x	7.88x	90.12x	0.68%	90.57B
AIRBNB, INC.	29.28x	5.54x	15.65x	-.--%	88.39B
DOORDASH, INC.	75.14x	4.45x	21.73x	-.--%	83.66B
NASPERS LIMITED	7.95x	2.8x	39.93x	0.59%	37.16B
Average	24.51x	17.18x	26.67x	0.31%	150.12B
Weighted average by Cap.	21.25x	14.49x	19.25x	0.53%