A

AYER Holdings Bhd
KLSE:SCIPACK

Watchlist Manager
AYER Holdings Bhd
KLSE:SCIPACK
Watchlist
Price: 1.48 MYR Market Closed
Market Cap: 519.7m MYR

Relative Value

The Relative Value of one SCIPACK stock under the Base Case scenario is hidden MYR. Compared to the current market price of 1.48 MYR, AYER Holdings Bhd is hidden .

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.

SCIPACK Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
87
vs Industry
62
Median 3Y
1
Median 5Y
1
Industry
2
Forward
0.1
vs History
87
vs Industry
16
Median 3Y
20.3
Median 5Y
18.7
Industry
18.3
Forward
3.2
vs History
77
vs Industry
12
Median 3Y
11.5
Median 5Y
11.5
Industry
11.2
vs History
65
vs Industry
14
Median 3Y
18.9
Median 5Y
23.1
Industry
14.2
vs History
87
vs Industry
34
Median 3Y
1.7
Median 5Y
2
Industry
1.7
vs History
90
vs Industry
64
Median 3Y
1
Median 5Y
1.1
Industry
3.1
Forward
0.1
vs History
vs Industry
39
Median 3Y
0
Median 5Y
0
Industry
6.9
vs History
80
vs Industry
14
Median 3Y
14.6
Median 5Y
14.5
Industry
11
Forward
0.4
vs History
93
vs Industry
15
Median 3Y
15
Median 5Y
15.4
Industry
13.4
vs History
79
vs Industry
12
Median 3Y
11.6
Median 5Y
11.7
Industry
11.3
vs History
57
vs Industry
9
Median 3Y
13.6
Median 5Y
13.6
Industry
12.1
vs History
87
vs Industry
35
Median 3Y
1.6
Median 5Y
1.8
Industry
1.7

Multiples Across Competitors

SCIPACK Competitors Multiples
AYER Holdings Bhd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
AYER Holdings Bhd
KLSE:SCIPACK
518.9m MYR 0.7 15.6 11 11
UK
Eight Capital Partners PLC
F:ECS
633.6T EUR 0 0 0 0
US
GE Vernova LLC
NYSE:GEV
170.5B USD 0 0 0 0
US
China Industrial Group Inc
OTC:CIND
121B USD 351.6 4 020.7 3 417.4 3 537.2
NL
Nepi Rockcastle NV
JSE:NRP
89.2B Zac 0 0 0 0
CH
Galderma Group AG
SIX:GALD
38.7B CHF 0 0 0 0
US
Reddit Inc
NYSE:RDDT
48.1B USD 25.3 137.7 164.4 174.4
US
Coupang Inc
F:788
36.3B EUR 1.3 108.4 29 47.7
US
Symbotic Inc
NASDAQ:SYM
41.9B USD 18.7 -2 475.4 -1 237.4 -561.3
US
CoreWeave Inc
NASDAQ:CRWV
37.7B USD 0 0 0 0
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
572.1T IDR 47.7 -131.8 2 783.5 2 783.5
P/S Multiple
Revenue Growth P/S to Growth
MY
A
AYER Holdings Bhd
KLSE:SCIPACK
Average P/S: 74.2
0.7
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
12%
N/A
US
C
China Industrial Group Inc
OTC:CIND
351.6
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-3%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
18%
N/A
US
R
Reddit Inc
NYSE:RDDT
25.3
44%
0.6
US
Coupang Inc
F:788
1.3
16%
0.1
US
Symbotic Inc
NASDAQ:SYM
18.7
22%
0.8
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
47.7
N/A N/A
P/E Multiple
Earnings Growth PEG
MY
A
AYER Holdings Bhd
KLSE:SCIPACK
Average P/E: 1 070.6
15.6
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
53%
N/A
US
C
China Industrial Group Inc
OTC:CIND
4 020.7
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-5%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
86%
N/A
US
R
Reddit Inc
NYSE:RDDT
137.7
N/A N/A
US
Coupang Inc
F:788
108.4
118%
0.9
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -2 475.4 N/A N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
Negative Multiple: -131.8 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
A
AYER Holdings Bhd
KLSE:SCIPACK
Average EV/EBITDA: 1 281
11
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
58%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 417.4
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-3%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
28%
N/A
US
R
Reddit Inc
NYSE:RDDT
164.4
N/A N/A
US
Coupang Inc
F:788
29
56%
0.5
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -1 237.4 N/A N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
2 783.5
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
A
AYER Holdings Bhd
KLSE:SCIPACK
Average EV/EBIT: 1 310.7
11
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
99%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 537.2
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-4%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
39%
N/A
US
R
Reddit Inc
NYSE:RDDT
174.4
N/A N/A
US
Coupang Inc
F:788
47.7
77%
0.6
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -561.3 N/A N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
2 783.5
N/A N/A