Company Valuation: Berjaya Food

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 693.8 1,496 1,070 956.8 496.1 286.8 - -
Change - 115.67% -28.48% -10.59% -48.15% -42.19% - -
Enterprise Value (EV) 962.5 1,663 1,261 1,237 775.7 286.8 286.8 286.8
Change - 72.75% -24.17% -1.93% -37.26% -63.03% 0% 0%
P/E 14.7x 12.2x 10.4x -10.4x -1.7x - - -
PBR 2.02x 3.08x 2.17x 2.43x 4.9x 0.43x - -
PEG - 0x -0.8x 0x -0x - - -
Capitalization / Revenue 0.97x 1.5x 0.96x 1.31x 1.04x 0.78x - -
EV / Revenue 0x 0x 0x 0x 0x 0.2x - -
EV / EBITDA 0x 0x 0x 0x -0x 0.79x - -
EV / EBIT 0x 0x 0x -0x -0x 1.72x 1.49x 1.41x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.006 0.011 0.035 0.0044 - 0.03 - -
Rate of return 1.54% 1.33% 5.74% 0.81% - 20.7% - -
EPS 2 0.0266 0.0682 0.0588 -0.0519 -0.1648 - - -
Distribution rate 22.6% 16.1% 59.5% -8.48% - - - -
Net sales 1 717.3 997.7 1,116 730.3 476.8 503.7 - -
EBITDA 1 227.2 337.9 311.6 93.86 -114.7 362 - -
EBIT 1 103.4 215 181.9 -39.66 -241.3 167 192 203
Net income 1 47.36 122.7 103.4 -91.52 -292 94 - -
Net Debt 268.8 166.5 190.7 279.7 279.6 - - -
Reference price 2 0.3900 0.8300 0.6100 0.5400 0.2800 0.1450 0.1450 0.1450
Nbr of stocks (in thousands) 1,778,881 1,802,698 1,754,269 1,771,811 1,771,811 1,977,773 - -
Announcement Date 8/18/21 8/16/22 8/14/23 8/27/24 8/27/25 8/27/26 - -
1MYR in Million2MYR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - 20.69% 70.68M
20.17x7.89x14.29x2.91% 183B
46.31x3.62x23.48x2.43% 118B
25.34x1.28x12.56x2.19% 57.32B
16.65x6.07x18.01x1.93% 42.41B
29.8x3.46x20.31x-.--% 40.34B
15.01x3.79x11.89x3.56% 25.22B
19.58x1.99x12.04x2.96% 24.91B
15.54x1.11x7.34x2.59% 15.59B
29.84x0.94x12.1x0.88% 14.23B
Average 24.25x 3.35x 14.67x 4.01% 52.09B
Weighted average by Cap. 26.98x 4.83x 16.46x 2.39%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Berjaya Food

Historical PBR trend

Valuation ratios - PBR - Berjaya Food

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Berjaya Food

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Berjaya Food

  1. Stock Market
  2. Stocks
  3. 5196 Stock
  4. Valuation Berjaya Food