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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 29.15M
52.61x2.41x23.03x0.07% 90.61B
12.58x1.07x5.88x4.65% 73.54B
27.06x2.07x20.34x1.12% 58.17B
31.27x3.92x21.26x0.22% 53.36B
52.3x4.2x26.71x1.7% 42.45B
29.64x0.73x12.09x2.09% 37.23B
24.15x0.49x7.79x2.44% 33.25B
22.6x1.54x14.21x0.2% 32.65B
4.54x0.3x6x6.2% 27.39B
Average 28.53x 1.86x 15.26x 2.08% 44.87B
Weighted average by Cap. 31.03x 2.02x 16.29x 1.86%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA