Company Valuation: Econpile Holdings

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 581.2 283.5 262.2 645 496.1 177.2 - -
Change - -51.22% -7.5% 145.95% -23.08% -64.29% - -
Enterprise Value (EV) 581.2 283.5 262.2 645 496.1 177.2 177.2 177.2
Change - -51.22% -7.5% 145.95% -23.08% -64.29% 0% 0%
P/E 51.3x -6.97x -16.7x -25.6x 389x 20.5x 14.7x 13.8x
PBR 1.28x 0.7x 0.69x 1.82x 1.38x 0.44x 0.48x 0.47x
PEG - 0x 0.3x -0.4x -4x 0x 0x 2.06x
Capitalization / Revenue 1.38x 0.76x 0.7x 1.54x 1.73x 0.42x 0.43x 0.41x
EV / Revenue 0x 0x 0x 0x 0x 0.45x 0.43x 0.41x
EV / EBITDA 0x -0x -0x -0x 0x 11.7x 8.73x 6.32x
EV / EBIT 0x -0x -0x -0x 0x 23.2x 13.2x 9.81x
EV / FCF -0x - - 0x 0x 2.88x 6.49x 16x
FCF Yield -1.88% - - 2.6% 2.52% 23.9% 15.4% 6.26%
Dividend per Share 2 - - - - - - - 0.005
Rate of return - - - - - - - 4%
EPS 2 0.008 -0.0287 -0.0111 -0.0178 0.0009 0.0056 0.0085 0.00907
Distribution rate - - - - - - - 55.1%
Net sales 1 420.4 373.4 376 417.6 286 392 415.9 437
EBITDA 1 40.05 -10.43 -1.053 -10.02 15.61 15.44 20.3 28.05
EBIT 1 17.19 -27.8 -9.297 -15.09 10.38 10.54 13.4 18.07
Net income 1 11.04 -40.74 -15.68 -25.24 1.234 7.962 8.245 11.63
Net Debt - - - - - - - -
Reference price 2 0.4100 0.2000 0.1850 0.4550 0.3500 0.1250 0.1250 0.1250
Nbr of stocks (in thousands) 1,417,500 1,417,500 1,417,500 1,417,500 1,417,500 1,417,500 - -
Announcement Date 29/9/21 29/8/22 29/8/23 29/8/24 29/8/25 26/8/26 - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
91.24x - - - 43.65M
51.98x2.5x23.47x0.07% 95.5B
12.14x1.03x5.7x4.8% 67.59B
25.58x1.96x19.83x1.14% 55.51B
26.12x3.2x17.76x0.25% 46.32B
52.95x4.14x25.95x1.78% 40.92B
26.55x0.66x10.87x2.34% 32.27B
20.54x1.44x13.31x0.23% 30.41B
5.32x0.34x6.69x5.3% 28.58B
21.89x0.41x6.53x2.79% 27.36B
Average 33.43x 1.74x 14.46x 2.08% 42.45B
Weighted average by Cap. 30.19x 1.93x 15.87x 1.86%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Econpile Holdings

Historical PBR trend

Valuation ratios - PBR - Econpile Holdings

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Econpile Holdings

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Econpile Holdings


Year-on-year evolution of the Yield

Valuation ratios - Yield - Econpile Holdings
  1. Stock Market
  2. Stocks
  3. 5253 Stock
  4. Valuation Econpile Holdings