Company Valuation: Autocount Dotcom

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 352.3 633.1 396.4
Change - 79.69% -37.39%
Enterprise Value (EV) 1 304.5 581.1 347.9
Change - 90.87% -40.14%
P/E 25.5x 32.1x 12.8x
PBR 6.55x 10.2x 7.24x
PEG -1.5x 0.7x 0.2x
Capitalization / Revenue 8.49x 10.4x 5.26x
EV / Revenue 7.34x 9.59x 4.62x
EV / EBITDA 18.6x 23.3x 8.22x
EV / EBIT 19.6x 24.4x 8.5x
EV / FCF 35.4x 59.5x 11.4x
FCF Yield 2.83% 1.68% 8.77%
Dividend per Share 2 0.02 0.04 0.05
Rate of return 3.13% 3.48% 6.94%
EPS 2 0.0251 0.0358 0.0564
Distribution rate 79.7% 112% 88.6%
Net sales 1 41.49 60.6 75.33
EBITDA 1 16.41 24.91 42.31
EBIT 1 15.57 23.82 40.92
Net income 1 12.98 19.73 31.07
Net Debt 1 -47.86 -51.96 -48.5
Reference price 2 0.6400 1.1500 0.7200
Nbr of stocks (in thousands) 550,500 550,500 550,500
Announcement Date 30/4/24 30/4/25 30/4/26
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 60.11M
22.72x3.71x12.97x2.92% 218B
-131.98x18.41x102.07x-.--% 119B
13.62x1.5x7.9x3.51% 112B
13.63x2.48x9.35x6.03% 79.67B
19.12x5.07x12.46x2.97% 56.86B
13.5x1.95x8.26x5.77% 43.61B
22.36x1.83x11.42x1.31% 43.86B
21.06x1.6x10.17x0.89% 40.55B
17.31x2.21x10.58x4.98% 35.96B
Average 1.26x 4.31x 20.58x 3.15% 74.96B
Weighted average by Cap. -5.28x 5.28x 25.26x 2.94%

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. 0276 Stock
  4. Valuation Autocount Dotcom