Company Valuation: Lebtech

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 137.8 127.6 126.9 107.8 101 123.5
Change - -7.43% -0.53% -15.05% -6.33% 22.3%
Enterprise Value (EV) 1 138.2 126.9 124.8 106.6 97.54 121.3
Change - -8.19% -1.65% -14.52% -8.54% 24.35%
P/E -11.2x 392x 1,719x 434x 359x 216x
PBR 1.19x 1.1x 1.09x 0.92x 0.86x 1.05x
PEG - -4x -22.2x 2x 27.5x 2x
Capitalization / Revenue 3.74x 4.85x 6.29x 6.61x 6.5x 7.09x
EV / Revenue 3.74x 4.82x 6.18x 6.54x 6.28x 6.96x
EV / EBITDA -11.5x 159x 233x 244x 209x 163x
EV / EBIT -11.4x 187x 302x 312x 269x 204x
EV / FCF -7.52x 235x 3.72x -124x 94.4x 79.7x
FCF Yield -13.3% 0.42% 26.9% -0.81% 1.06% 1.26%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0904 0.002388 0.000541 0.001821 0.002059 0.004197
Distribution rate - - - - - -
Net sales 1 36.9 26.33 20.17 16.31 15.53 17.43
EBITDA 1 -12 0.7982 0.535 0.4379 0.4656 0.7443
EBIT 1 -12.12 0.6783 0.4137 0.3422 0.3632 0.5953
Net income 1 -12.34 0.326 0.0739 0.2486 0.2811 0.5729
Net Debt 1 0.3298 -0.7568 -2.17 -1.18 -3.461 -2.227
Reference price 2 1.0100 0.9350 0.9300 0.7900 0.7400 0.9050
Nbr of stocks (in thousands) 136,484 136,484 136,484 136,484 136,484 136,484
Announcement Date 6/5/21 26/4/22 28/4/23 30/4/24 30/4/25 30/4/26
1MYR in Million2MYR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 28.76M
51.89x2.4x22.92x0.07% 90.38B
11.78x1.02x5.6x4.96% 66.54B
24.44x1.91x18.76x1.19% 52.92B
28.81x3.6x19.51x0.23% 49.24B
46.79x3.77x23.78x2.08% 36.21B
25.83x0.64x10.59x2.41% 31.58B
20.94x1.46x13.48x0.22% 30.84B
5.2x0.32x6.04x5.41% 27.91B
21.68x0.4x6.41x2.84% 27.14B
Average 26.37x 1.72x 14.12x 2.16% 41.28B
Weighted average by Cap. 29.25x 1.90x 15.39x 1.93%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Lebtech

Historical PBR trend

Valuation ratios - PBR - Lebtech

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Lebtech

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Lebtech