A

Aemulus Holdings Bhd
KLSE:AEMULUS

Watchlist Manager
Aemulus Holdings Bhd
KLSE:AEMULUS
Watchlist
Price: 0.295 MYR 5.36% Market Closed
Market Cap: 753.1m MYR
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one AEMULUS stock under the Base Case scenario is 0.136 MYR. Compared to the current market price of 0.295 MYR, Aemulus Holdings Bhd is Overvalued by 54%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

AEMULUS Relative Value
Base Case
0.136 MYR
Overvaluation 54%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

11
P/S
P/S
Price to Sales
11
vs History
95
vs Industry
45
Median 3Y
19.3
Median 5Y
27.5
Industry
2.8
Forward
1.8
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-17.1
Median 5Y
-16.8
Industry
23.8
Forward
8.2
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
Median 3Y
-51.6
Median 5Y
-65.6
Industry
15.7
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-36.9
Median 5Y
-47.1
Industry
24.1
More Details
6.5
P/B
P/B
Price to Book Value
6.5
vs History
66
vs Industry
66
Median 3Y
6
Median 5Y
6.7
Industry
2.1
More Details
2.8
EV/S
EV/S
Enterprise Value to Sales
2.8
vs History
95
vs Industry
39
Median 3Y
19
Median 5Y
27.3
Industry
2.8
Forward
2
More Details
5.8
EV/GP
EV/GP
Enterprise Value to Gross Profit
5.8
vs History
95
vs Industry
55
Median 3Y
39
Median 5Y
49.7
Industry
9.3
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
6
Median 3Y
-21.5
Median 5Y
-18.6
Industry
14.5
Forward
6.3
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-19.8
Median 5Y
-17.2
Industry
19.4
Forward
9
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
Median 3Y
-50.2
Median 5Y
-65.5
Industry
14.6
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-37.6
Median 5Y
-47.6
Industry
19.8
More Details
1.2
EV/IC
EV/IC
Enterprise Value to IC
1.2
vs History
93
vs Industry
61
Median 3Y
5.5
Median 5Y
6.5
Industry
1.9
More Details

Multiples Across Competitors

AEMULUS Competitors Multiples
Aemulus Holdings Bhd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
Aemulus Holdings Bhd
KLSE:AEMULUS
173.6m MYR 11 -60.3 -31.9 -20.9
NL
ASML Holding NV
AEX:ASML
258.7B EUR 9.2 34.2 25.2 27.7
US
Brooks Automation Inc
LSE:0HQ1
253.9B USD 400.5 -3 883.8 8 077.1 -5 371.8
US
Applied Materials Inc
NASDAQ:AMAT
132.5B USD 4.7 19.5 14.8 15.6
US
Lam Research Corp
NASDAQ:LRCX
109.2B USD 6.3 23.3 18.9 20.2
US
KLA Corp
NASDAQ:KLAC
103.9B USD 9 28 20.2 21.8
JP
Tokyo Electron Ltd
TSE:8035
10.7T JPY 4.4 19.7 13.4 14.6
JP
Advantest Corp
TSE:6857
5.7T JPY 7.3 35.4 21.4 23.9
MY
ViTrox Corporation Bhd
KLSE:VITROX
152.9B MYR 266.4 1 571.3 1 160.9 1 295.4
CN
NAURA Technology Group Co Ltd
SZSE:002371
229.3B CNY 7.1 37.7 31.1 31.1
NL
ASM International NV
AEX:ASM
24.2B EUR 7.7 49.9 21.2 26.3
P/E Multiple
Earnings Growth PEG
MY
A
Aemulus Holdings Bhd
KLSE:AEMULUS
Average P/E: 202.1
Negative Multiple: -60.3 		N/A N/A
NL
ASML Holding NV
AEX:ASML
34.2
21%
1.6
US
B
Brooks Automation Inc
LSE:0HQ1
Negative Multiple: -3 883.8 N/A N/A
US
Applied Materials Inc
NASDAQ:AMAT
19.5
8%
2.4
US
Lam Research Corp
NASDAQ:LRCX
23.3
17%
1.4
US
KLA Corp
NASDAQ:KLAC
28
22%
1.3
JP
Tokyo Electron Ltd
TSE:8035
19.7
N/A N/A
JP
Advantest Corp
TSE:6857
35.4
N/A N/A
MY
V
ViTrox Corporation Bhd
KLSE:VITROX
1 571.3
34%
46.2
CN
NAURA Technology Group Co Ltd
SZSE:002371
37.7
29%
1.3
NL
ASM International NV
AEX:ASM
49.9
22%
2.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
A
Aemulus Holdings Bhd
KLSE:AEMULUS
Average EV/EBITDA: 940.4
Negative Multiple: -31.9 		N/A N/A
NL
ASML Holding NV
AEX:ASML
25.2
18%
1.4
US
B
Brooks Automation Inc
LSE:0HQ1
8 077.1
77%
104.9
US
Applied Materials Inc
NASDAQ:AMAT
14.8
9%
1.6
US
Lam Research Corp
NASDAQ:LRCX
18.9
16%
1.2
US
KLA Corp
NASDAQ:KLAC
20.2
14%
1.4
JP
Tokyo Electron Ltd
TSE:8035
13.4
12%
1.1
JP
Advantest Corp
TSE:6857
21.4
17%
1.3
MY
V
ViTrox Corporation Bhd
KLSE:VITROX
1 160.9
23%
50.5
CN
NAURA Technology Group Co Ltd
SZSE:002371
31.1
31%
1
NL
ASM International NV
AEX:ASM
21.2
18%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
A
Aemulus Holdings Bhd
KLSE:AEMULUS
Average EV/EBIT: 164.1
Negative Multiple: -20.9 		N/A N/A
NL
ASML Holding NV
AEX:ASML
27.7
18%
1.5
US
B
Brooks Automation Inc
LSE:0HQ1
Negative Multiple: -5 371.8 N/A N/A
US
Applied Materials Inc
NASDAQ:AMAT
15.6
9%
1.7
US
Lam Research Corp
NASDAQ:LRCX
20.2
17%
1.2
US
KLA Corp
NASDAQ:KLAC
21.8
15%
1.5
JP
Tokyo Electron Ltd
TSE:8035
14.6
N/A N/A
JP
Advantest Corp
TSE:6857
23.9
N/A N/A
MY
V
ViTrox Corporation Bhd
KLSE:VITROX
1 295.4
24%
54
CN
NAURA Technology Group Co Ltd
SZSE:002371
31.1
27%
1.2
NL
ASM International NV
AEX:ASM
26.3
18%
1.5

See Also

Summary
AEMULUS intrinsic value, competitors valuation, and company profile.
DCF Valuation
AEMULUS stock valuation using Discount Cash Flow valuation method.
Relative Valuation
AEMULUS stock valuation using valuation multiples.
Wall Street Estimates
AEMULUS price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
AEMULUS stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 259,600+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.