Company Valuation: T7 Global

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 258.9 244.1 326.4 402.3 266.4 298.1 - -
Change - -5.71% 33.69% 23.28% -33.8% 11.93% - -
Enterprise Value (EV) 258.9 244.1 326.4 402.3 266.4 298.1 298.1 298.1
Change - -5.71% 33.69% 23.28% -33.8% 11.93% 0% 0%
P/E - 12.1x 10.1x 8.46x 5.63x 4.84x 4.69x 5.36x
PBR - - 1.02x 1x 0.56x 0.54x 0.48x 0.43x
PEG - - 0.2x 0.3x -0.66x 0.3x 1.45x -0.4x
Capitalization / Revenue 0.98x 0.67x 0.56x 0.62x 0.37x 0.38x 0.38x 0.41x
EV / Revenue 0x 0x 0x 0x 0x 0.38x 0.38x 0.41x
EV / EBITDA - - 0x 0x 0x 1.5x 1.48x 1.55x
EV / EBIT - 0x 0x 0x 0x 1.96x - -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 - 0.0272 0.0437 0.0573 0.0524 0.062 0.064 0.056
Distribution rate - - - - - - - -
Net sales 1 264.3 365.6 586.2 647.2 721.2 774.4 794 724
EBITDA 1 - - 101.5 167.8 207.5 199 202 192
EBIT 1 - 40.41 72.38 110.2 140.1 152.4 - -
Net income 1 10.51 20.26 33.08 40.33 46.75 57.2 59 52
Net Debt - - - - - - - -
Reference price 2 0.3500 0.3300 0.4400 0.4850 0.2950 0.3000 0.3000 0.3000
Nbr of stocks (in thousands) 739,706 739,706 741,706 829,559 902,910 993,759 - -
Announcement Date 21/2/22 27/2/23 26/2/24 28/2/25 26/2/26 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
4.52x - - - 68.24M
21.05x2.28x10.4x2.27% 76.82B
19.83x2.42x13.54x1.59% 57.41B
23.26x2.53x12.5x0.28% 27.97B
13.93x1.47x8.01x2.04% 27.82B
27.31x0.51x4.41x3.81% 9.65B
22.54x0.84x7.36x1.92% 7.18B
7.02x1.49x5.86x3.01% 6.92B
9.25x - - 4.11% 6.09B
28.11x5.57x10.03x3.56% 5.69B
Average 17.68x 2.14x 9.01x 2.51% 22.56B
Weighted average by Cap. 19.88x 2.18x 10.67x 1.98%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!