Company Valuation: Cabnet Holdings

Data adjusted to current consolidation scope
Fiscal Period: February 2020 2021 2023 2024 2025
Market Cap 1 33.96 42.9 42.01 43.79 58.99
Change - 26.32% - 4.26% 34.69%
Enterprise Value (EV) 1 36.97 50 44.13 40.8 58.85
Change - 35.22% - -7.55% 44.22%
P/E Ratio -7.53x 35.4x 274x 12.3x 25.6x
PBR 0.78x 0.96x 0.94x 0.9x 1.16x
PEG - -0x - 0x -0.7x
Capitalization / Revenue 0.81x 0.63x 0.51x 0.22x 0.45x
EV / Revenue 0.88x 0.74x 0.53x 0.21x 0.45x
EV / EBITDA -9.78x 14.3x 19.7x 5.11x 10.9x
EV / EBIT -8.35x 18.3x 34.2x 5.83x 13.5x
EV / FCF 33.4x -12.5x - 6.55x 24.5x
FCF Yield 2.99% -8.01% - 15.3% 4.08%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.0252 0.006778 0.000857 0.02 0.0129
Distribution rate - - - - -
Net sales 1 42.17 67.91 82.85 198.7 131.7
EBITDA 1 -3.78 3.485 2.239 7.982 5.399
EBIT 1 -4.429 2.726 1.289 7.002 4.362
Net income 1 -4.512 1.212 0.1543 3.574 2.308
Net Debt 1 3.01 7.096 2.127 -2.992 -0.1425
Reference price 2 0.1900 0.2400 0.2350 0.2450 0.3300
Nbr of stocks (in thousands) 178,750 178,750 178,750 178,750 178,750
Announcement Date 28/4/21 28/4/22 28/6/23 27/6/24 26/6/25
1MYR in Million2MYR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 10.54M
67.22x2.9x28.36x0.07% 97.68B
13.55x1.12x6.16x4.33% 78.19B
39.85x4.94x27.46x0.17% 60.43B
25.93x1.97x19.07x1.18% 56.56B
54.73x4.61x29.53x1.54% 46.68B
33.77x0.8x13.23x1.87% 40.18B
26.6x1.72x16.62x0.18% 34.52B
4.86x0.3x6.33x5.84% 28.91B
15.32x0.41x4.52x4.4% 21.77B
Average 31.32x 2.09x 16.81x 2.18% 46.49B
Weighted average by Cap. 36.15x 2.38x 18.83x 1.81%

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. CABNET Stock
  4. Valuation Cabnet Holdings
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!