Company Valuation: Evergreen Fibreboard

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 393.3 329.4 257.6 232.3 126.7 92.91 -
Change - -16.24% -21.79% -9.84% -45.45% -26.67% -
Enterprise Value (EV) 393.3 329.4 257.6 232.3 126.7 92.91 92.91
Change - -16.24% -21.79% -9.84% -45.45% -26.67% 0%
P/E 11x -13.6x -7.23x 125x -4.5x - -
PBR 0.38x 0.33x 0.26x 0.24x 0.14x - -
PEG - 0x -0.2x -1x 0x - -
Capitalization / Revenue 0.42x 0.3x 0.28x 0.24x 0.14x 0.1x 0.1x
EV / Revenue 0x 0x 0x 0x 0x 0.1x 0.1x
EV / EBITDA 0x 0x 0x 0x 0x 1.47x 1.33x
EV / EBIT 0x 0x -0x 0x -0x 35.7x 8.6x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - - - - - -
Rate of return - - - - - - -
EPS 2 0.0422 -0.0286 -0.0422 0.0022 -0.0333 - -
Distribution rate - - - - - - -
Net sales 1 934.8 1,095 909.8 963 910.2 911.4 935
EBITDA 1 122 110.7 46.85 81.34 54.22 63.2 69.7
EBIT 1 50.77 37.88 -14.68 21.32 -11.96 2.6 10.8
Net income 1 35.66 -24.14 -35.62 1.884 -28.11 -10.9 -9.6
Net Debt - - - - - - -
Reference price 2 0.4650 0.3900 0.3050 0.2750 0.1500 0.1100 0.1100
Nbr of stocks (in thousands) 845,802 844,667 844,667 844,667 844,667 844,667 -
Announcement Date 25/2/22 27/2/23 28/2/24 25/2/25 24/2/26 - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 24.01M
66.3x1.96x17.8x1.76% 4.67B
13.73x1.41x8.5x1.99% 2.68B
37.74x2.71x20.15x0.21% 1.66B
11.96x - - - 1.37B
16.72x1.18x7.02x4.96% 1.08B
13.32x1.18x5.14x2.74% 961M
21.67x2.23x10.38x3.85% 658M
Average 25.92x 1.78x 11.50x 2.59% 1.64B
Weighted average by Cap. 35.97x 1.82x 13.56x 2.09%

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. 5101 Stock
  4. Valuation Evergreen Fibreboard
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!