Company Valuation: Turiya

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 20.59 48.03 37.74 36.6 97.21 61.76
Change - 133.33% -21.43% -3.03% 165.63% -36.47%
Enterprise Value (EV) 1 59.61 81.48 71.91 69.34 126.4 81.47
Change - 36.68% -11.75% -3.57% 82.32% -35.56%
P/E 45.3x 81.9x 18.8x 8.96x 29.5x -2.89x
PBR 0.17x 0.4x 0.31x 0.28x 0.73x 0.58x
PEG - 2.8x 0x 0x -1.5x 0x
Capitalization / Revenue 1.13x 2.54x 1.54x 1.31x 3.36x 2.29x
EV / Revenue 3.26x 4.31x 2.94x 2.48x 4.37x 3.02x
EV / EBITDA 13x 13.6x 12.8x 8.43x 17.1x 7.88x
EV / EBIT 14.7x 14.8x 14.1x 9.09x 18.5x 8.32x
EV / FCF 14.4x 15.8x -55.8x 15.6x 37x -
FCF Yield 6.94% 6.31% -1.79% 6.42% 2.71% -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.001987 0.002563 0.008799 0.0179 0.0144 -0.0935
Distribution rate - - - - - -
Net sales 1 18.27 18.92 24.48 27.92 28.93 27.01
EBITDA 1 4.592 5.974 5.63 8.222 7.377 10.34
EBIT 1 4.055 5.499 5.087 7.624 6.842 9.796
Net income 1 0.4547 0.5862 2.015 4.086 3.297 -21.38
Net Debt 1 39.03 33.45 34.16 32.74 29.21 19.71
Reference price 2 0.0900 0.2100 0.1650 0.1600 0.4250 0.2700
Nbr of stocks (in thousands) 228,728 228,728 228,728 228,728 228,728 228,728
Announcement Date 29/8/20 25/8/21 29/7/22 31/7/23 31/7/24 15/10/25
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 12.62M
22.54x12.69x18.83x0.36% 5,147B
24.25x11.6x15.63x1.05% 1,965B
43.53x17.92x26.38x0.66% 1,876B
12.44x7.55x9.14x0.06% 1,021B
6.43x3.77x4.53x0.27% 1,019B
98.13x17.14x64.17x-.--% 863B
-265.29x9.13x27.15x-.--% 518B
228.86x48.83x103.43x-.--% 296B
39.03x13.39x25.72x1.91% 274B
Average 23.32x 15.78x 32.78x 0.48% 1,298B
Weighted average by Cap. 22.37x 13.17x 22.97x 0.46%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA