Company Valuation: Alcom Group

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 79.93 110.2 123.6 104.1 94.03 107.5
Change - 37.82% 12.2% -15.76% -9.68% 14.29%
Enterprise Value (EV) 1 205 289 151.4 120.1 331.6 598.6
Change - 41.02% -47.6% -20.69% 176.12% 80.49%
P/E 60.7x 3.39x 1.59x 6.22x -23.9x -2.95x
PBR 0.65x 0.71x 0.54x 0.43x 0.41x 0.57x
PEG - 0x 0x -0.1x 0x -0x
Capitalization / Revenue 0.25x 0.18x 0.13x 0.16x 0.15x 0.2x
EV / Revenue 0.65x 0.48x 0.16x 0.18x 0.54x 1.09x
EV / EBITDA 13.8x 4.71x 1.25x 3.12x 22.3x -24x
EV / EBIT 37.8x 5.49x 1.34x 4.08x 59.1x -16.4x
EV / FCF -9.58x -5.38x 1.08x 7.96x -1.64x -2.82x
FCF Yield -10.4% -18.6% 92.7% 12.6% -60.9% -35.5%
Dividend per Share 2 - 0.025 0.025 0.04 0.03 -
Rate of return - 3.05% 2.72% 5.16% 4.29% -
EPS 2 0.009796 0.2421 0.577 0.1247 -0.0293 -0.2714
Distribution rate - 10.3% 4.33% 32.1% -103% -
Net sales 1 316.4 598.9 976 660 619.6 547.5
EBITDA 1 14.8 61.43 121.5 38.49 14.87 -24.89
EBIT 1 5.425 52.62 112.6 29.4 5.611 -36.55
Net income 1 1.316 32.53 77.51 16.75 -3.93 -36.45
Net Debt 1 125 178.9 27.86 16 237.6 491.1
Reference price 2 0.5950 0.8200 0.9200 0.7750 0.7000 0.8000
Nbr of stocks (in thousands) 134,331 134,331 134,331 134,331 134,331 134,331
Announcement Date 28/4/21 27/4/22 27/4/23 26/4/24 25/4/25 28/4/26
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 19.2M
6.09x0.98x3.71x - 28.11B
4.98x0.92x2.78x13.08% 25.31B
7.87x0.82x5.93x0.7% 20.88B
4.91x0.56x2.34x7.21% 20.55B
7.29x0.68x4.09x6.63% 14.14B
21.52x3.38x13.46x1.5% 14.11B
8.65x - - 6.92% 13.37B
6.49x1.01x3.79x5.19% 13.21B
Average 8.48x 1.19x 5.16x 5.89% 16.63B
Weighted average by Cap. 7.82x 1.10x 4.73x 6.33%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Alcom Group

Historical PBR trend

Valuation ratios - PBR - Alcom Group

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Alcom Group

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Alcom Group

  1. Stock Market
  2. Stocks
  3. 2674 Stock
  4. Valuation Alcom Group