Company Valuation: Dataprep Holdings

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2025
Market Cap 1 64.89 730.1 134.9 129.1 76.42
Change - 1,025.07% -81.52% -4.29% -
Enterprise Value (EV) 1 51.97 704.8 131.8 123.6 73.76
Change - 1,256.18% -81.31% -6.21% -
P/E -7.11x -64.7x -7.65x -5.32x -8.08x
PBR 2.81x 8.83x 2.06x 2.49x 1.8x
PEG - 4.5x -0.1x -0.2x -
Capitalization / Revenue 1.79x 20.3x 4.8x 4.12x 10.6x
EV / Revenue 1.43x 19.6x 4.68x 3.94x 10.2x
EV / EBITDA -7.11x -67.3x -8.53x -5.8x -8.93x
EV / EBIT -6.42x -62.7x -7.24x -5.15x -7.02x
EV / FCF -8.74x -17.3x -9.04x 106x -
FCF Yield -11.4% -5.79% -11.1% 0.94% -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.0197 -0.0168 -0.0261 -0.0329 -0.0118
Distribution rate - - - - -
Net sales 1 36.22 35.99 28.13 31.33 7.227
EBITDA 1 -7.309 -10.47 -15.45 -21.32 -8.259
EBIT 1 -8.09 -11.23 -18.2 -23.99 -10.5
Net income 1 -9.727 -10.94 -17.61 -23.41 -8.919
Net Debt 1 -12.93 -25.33 -3.181 -5.577 -2.658
Reference price 2 0.1400 1.0900 0.2000 0.1750 0.0950
Nbr of stocks (in thousands) 463,535 669,827 674,670 737,971 804,377
Announcement Date 31/5/21 29/4/22 28/4/23 30/4/24 31/10/25
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 16.9M
23.89x3.87x13.52x2.78% 229B
-129x17.99x99.72x-.--% 116B
13.66x1.51x7.91x3.51% 113B
14.25x2.6x9.8x5.77% 83.35B
19.32x5.13x12.59x2.94% 58.46B
13.6x1.96x8.33x5.73% 43.99B
21.07x1.72x10.72x1.39% 42.35B
19.99x1.5x9.62x0.95% 39.17B
16.65x2.09x9.91x5.25% 34.16B
Average 1.49x 4.26x 20.24x 3.15% 75.92B
Weighted average by Cap. -3.67x 5.20x 24.55x 2.91%

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. 8338 Stock
  4. Valuation Dataprep Holdings
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!