Company Valuation: Techfast Holdings

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 116.7 38.48 24.34 27.99 30.14 10.76
Change - -67.02% -36.76% 14.99% 7.69% -64.29%
Enterprise Value (EV) 1 99.16 26.63 16.35 19.19 24.27 0.0246
Change - -73.15% -38.61% 17.4% 26.47% -99.9%
P/E 51.3x -6.88x -3.81x -1.5x -1.47x -0.45x
PBR 3.12x 0.51x 0.2x 0.25x 0.34x 0.18x
PEG - 0x 0.1x -0x 0x -0x
Capitalization / Revenue 3.52x 0.2x 0.09x 0.07x 0.08x 0.05x
EV / Revenue 2.99x 0.14x 0.06x 0.05x 0.07x 0x
EV / EBITDA 22.6x -15.1x -5.33x -11.4x -3.42x -0x
EV / EBIT 28.6x -10.1x -4.01x -4.36x -2.4x -0x
EV / FCF 1,064x -0.61x -86x -6.14x 2.04x 0x
FCF Yield 0.09% -164% -1.16% -16.3% 49% 59,422%
Dividend per Share 2 0.06 - - - - -
Rate of return 2.15% - - - - -
EPS 2 0.0544 -0.0828 -0.0341 -0.0868 -0.0477 -0.0551
Distribution rate 110% - - - - -
Net sales 1 33.15 194.7 272.1 401.6 354.7 223.6
EBITDA 1 4.392 -1.762 -3.068 -1.681 -7.107 -9.822
EBIT 1 3.469 -2.641 -4.08 -4.405 -10.1 -12.69
Net income 1 2.077 -5.68 -4.497 -18.68 -20.52 -23.74
Net Debt 1 -17.54 -11.85 -7.989 -8.794 -5.867 -10.74
Reference price 2 2.7900 0.5700 0.1300 0.1300 0.0700 0.0250
Nbr of stocks (in thousands) 41,827 67,514 187,217 215,281 430,562 430,562
Announcement Date 14/4/21 29/4/22 28/4/23 30/4/24 30/4/25 30/4/26
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.69M
13.48x1.62x6.94x2.71% 629B
20.72x1.71x9.97x0.44% 190B
7.12x0.57x2.64x4.88% 108B
10.5x0.31x4.86x6.46% 86.52B
7.57x0.6x4.66x1.62% 85.89B
6.47x0.66x4.6x1.37% 83.74B
8.56x0.59x5.98x2.49% 81.36B
8.8x1.66x4.43x2.89% 70.35B
12.22x1.46x7.77x1.97% 60.45B
Average 10.60x 1.02x 5.76x 2.76% 139.52B
Weighted average by Cap. 12.43x 1.28x 6.46x 2.62%

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. 0084 Stock
  4. Valuation Techfast Holdings