Company Valuation: YNH Property

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2023 2024 2025
Market Cap 1 1,469 1,443 2,642 288 182.3
Change - -1.8% - -89.1% -36.7%
Enterprise Value (EV) 1 2,154 2,211 3,514 1,088 723.1
Change - 2.66% - -69.03% -33.55%
P/E -107x -515x -123x -4.4x -1.69x
PBR 1.66x 1.63x 3.12x 0.37x 0.27x
PEG - 6.5x - -0x -0x
Capitalization / Revenue 8.17x 6.24x 12.9x 1.94x 0.47x
EV / Revenue 12x 9.56x 17.1x 7.33x 1.85x
EV / EBITDA 31.7x 29.4x 48.9x 85x -13.7x
EV / EBIT 35.4x 32.1x 53.4x 173x -12.9x
EV / FCF 10.8x -11.1x - 6.18x 5.97x
FCF Yield 9.23% -9.01% - 16.2% 16.7%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.0261 -0.005299 -0.0407 -0.1238 -0.2046
Distribution rate - - - - -
Net sales 1 179.9 231.3 205 148.4 391.6
EBITDA 1 67.9 75.34 71.82 12.8 -52.7
EBIT 1 60.92 68.86 65.76 6.288 -56.2
Net income 1 6.805 21.25 2.455 -41.45 -81.39
Net Debt 1 684.9 768.6 871.7 800.1 540.7
Reference price 2 2.7800 2.7300 5.0000 0.5450 0.3450
Nbr of stocks (in thousands) 528,487 528,487 528,487 528,487 528,487
Announcement Date 28/5/21 29/4/22 27/10/23 1/11/24 31/10/25
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 42.78M
14.67x4.69x12.59x3.45% 41.77B
21.37x4.33x17.75x1.17% 31.57B
5.96x0.7x1.45x8.38% 28.73B
8.16x1.43x7.19x4.37% 29.38B
14.29x3.1x14.88x2.46% 25.55B
15.65x1x6.59x2.38% 21.73B
15.47x6.9x18.52x1.38% 21.85B
8.59x2.18x6.97x4.11% 19.88B
7.69x1.7x5.49x2.89% 17.25B
Average 12.43x 2.89x 10.16x 3.4% 23.78B
Weighted average by Cap. 12.81x 3.03x 10.52x 3.48%

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. 3158 Stock
  4. Valuation YNH Property