Company Valuation: NetX Holdings

Data adjusted to current consolidation scope
Fiscal Period: November 2020 2021 2022 2023 2024 2025
Market Cap 1 121.2 117 62.7 103.2 93.8 42.21
Change - -3.45% -46.43% 64.56% -9.09% -55%
Enterprise Value (EV) 1 21.04 60.17 25.49 64.57 57.62 5.729
Change - 185.97% -57.64% 153.33% -10.77% -90.06%
P/E -1.68x -5.63x -4.01x -7.03x -3.35x -2.74x
PBR 0.73x 0.81x 0.5x 0.9x 1.04x 0.53x
PEG - 0.1x 0.2x 0.4x -0x 0.1x
Capitalization / Revenue 8.14x 9.98x 4.59x 6.13x 7.6x 4.74x
EV / Revenue 1.41x 5.13x 1.87x 3.84x 4.67x 0.64x
EV / EBITDA -1.68x -5.47x -2.02x -4.56x -2.98x -0.3x
EV / EBIT -1.41x -4.44x -1.55x -3.75x -2.59x -0.28x
EV / FCF -0.83x -28.3x -2.66x -59.8x -31.5x -0.73x
FCF Yield -120% -3.53% -37.7% -1.67% -3.18% -137%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0862 -0.0249 -0.0187 -0.0156 -0.0299 -0.0164
Distribution rate - - - - - -
Net sales 1 14.9 11.72 13.65 16.83 12.35 8.9
EBITDA 1 -12.51 -10.99 -12.65 -14.17 -19.35 -18.78
EBIT 1 -14.97 -13.55 -16.45 -17.24 -22.26 -20.62
Net income 1 -15.87 -20.79 -15.63 -13.52 -28.03 -15.43
Net Debt 1 -100.2 -56.86 -37.21 -38.6 -36.18 -36.48
Reference price 2 0.1450 0.1400 0.0750 0.1100 0.1000 0.0450
Nbr of stocks (in thousands) 835,967 835,967 835,967 937,953 937,953 937,953
Announcement Date 31/3/21 31/3/22 31/3/23 29/3/24 27/3/25 31/3/26
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 10.32M
25.03x4.04x14.03x2.7% 237B
23.05x4.84x11.87x0.72% 198B
16.05x1.83x9.4x2.95% 139B
-134.06x18.45x101.45x-.--% 119B
-565.49x40.19x165.11x-.--% 117B
16.28x2.93x11.32x4.94% 95.11B
22.8x5.91x14.51x2.48% 68.03B
15.27x2.22x9.43x4.99% 49.59B
25.04x2.08x13.19x1.24% 49.17B
Average -61.78x 9.17x 38.92x 2.22% 107.13B
Weighted average by Cap. -59.87x 9.29x 38.74x 2%

Y-o-Y evolution of P/E

Valuation ratios - P/E - NetX Holdings

Historical PBR trend

Valuation ratios - PBR - NetX Holdings

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - NetX Holdings

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - NetX Holdings

  1. Stock Market
  2. Stocks
  3. 0020 Stock
  4. Valuation NetX Holdings