Company Valuation: Hidong Estate Plc

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2026
Market Cap 1 0.9451 0.9451 0.9451 0.9451 0.9451
Change - 0% 0% 0% -
Enterprise Value (EV) 1 -10.04 -10.21 -10.13 -10.12 -9.988
Change - -1.76% 0.87% 0.02% -
P/E -261x -13.8x 216x -10.5x -23.7x
PBR 0.08x 0.08x 0.08x 0.08x 0.08x
PEG - -0x -2x 0x -
Capitalization / Revenue - - - 2,088,693x 2,262,371x
EV / Revenue - - - - -
EV / EBITDA - - - - -
EV / EBIT 34.2x 33.7x 30.8x -8,184x -221x
EV / FCF 70.6x 61x 41.8x -103x -257x
FCF Yield 1.42% 1.64% 2.39% -0.97% -0.39%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.002113 -0.0399 0.002557 -0.0524 -0.0233
Distribution rate - - - - -
Net sales - - - 0.4525 0.4177
EBITDA - - - - -
EBIT 1 -0.2932 -0.3027 -0.3292 0.001237 0.0451
Net income 1 -0.003621 -0.0683 0.004382 -0.0897 -0.0399
Net Debt 1 -10.98 -11.16 -11.07 -11.07 -10.93
Reference price 2 0.5516 0.5516 0.5516 0.5516 0.5516
Nbr of stocks (in thousands) 1,713 1,713 1,713 1,713 1,713
Announcement Date 28/7/21 29/7/22 21/7/23 29/7/24 29/7/26
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 208K
11.87x1.23x5.32x2.44% 16.78B
7.71x14.82x - -.--% 15B
29.89x7.41x14.95x2.43% 12.61B
Average 16.49x 7.82x 10.14x 1.62% 11.1B
Weighted average by Cap. 15.58x 7.58x 9.45x 1.61%

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. HID Stock
  4. Valuation Hidong Estate Plc