Valuation Borneo Oil

Stocks

Market Closed - BURSA MALAYSIA 04:50:02 2026-10-06 EDT			5-day change	1st Jan Change
0.005000 ^MYR	0.00%		0.00%	-

09-09	Borneo Oil Berhad Announces Group Production Results for the Month of August 2026	CI
08-28	Borneo Oil Berhad Reports Consolidated Impairment Charges for the Fourth Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025
Market Cap ¹	153.7	241.8	205.8	178.3	119.9	140.5
Change	-	57.35%	-14.88%	-13.36%	-32.75%	17.16%
Enterprise Value (EV) ¹	168.2	231.4	179.3	169.9	161.2	198
Change	-	37.59%	-22.53%	-5.24%	-5.13%	22.85%
P/E	100x	7.69x	3.73x	-10.7x	3.33x	-0.42x
PBR	0.23x	0.32x	0.24x	0.2x	0.13x	0.22x
PEG	-	0x	0.1x	0x	-0x	0x
Capitalization / Revenue	1.74x	4.7x	2.35x	2.1x	1.53x	1.71x
EV / Revenue	1.91x	4.5x	2.05x	2x	2.05x	2.4x
EV / EBITDA	18.7x	7x	3.07x	2.83x	1.89x	-0.68x
EV / EBIT	33.7x	7.93x	3.26x	3.56x	1.99x	-0.67x
EV / FCF	-10.2x	25.2x	3.6x	4.62x	1.53x	-1.06x
FCF Yield	-9.82%	3.97%	27.7%	21.6%	65.6%	-94.7%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.000299	0.00455	0.006699	-0.001399	0.003	-0.0235
Distribution rate	-	-	-	-	-	-
Net sales ¹	88.29	51.41	87.49	84.99	78.56	82.36
EBITDA ¹	8.995	33.05	58.42	60.01	85.42	-292
EBIT ¹	4.998	29.17	55.05	47.75	81.05	-294.4
Net income ¹	1.598	28.48	54.1	-13.21	36.33	-300.1
Net Debt ¹	14.54	-10.37	-26.53	-8.416	41.26	57.53
Reference price ²	0.030000	0.035000	0.025000	0.015000	0.010000	0.010000
Nbr of stocks (in thousands)	5,122,438	6,908,764	8,233,117	11,888,135	11,992,135	14,049,570
Announcement Date	10/30/20	10/28/21	10/31/22	10/31/23	10/30/24	10/30/25

¹MYR in Million²MYR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BORNEO OIL	-	-	-	-	21.06M
MCDONALD'S CORPORATION	18.22x	7.26x	13.13x	3.22%	165B
STARBUCKS CORPORATION	41.84x	3.31x	21.49x	2.66%	108B
COMPASS GROUP PLC	22.27x	1.14x	11.22x	2.49%	50.38B
CHIPOTLE MEXICAN GRILL, INC.	27.39x	3.4x	19.24x	-.--%	39.04B
YUM! BRANDS, INC.	14.66x	5.47x	16.28x	2.21%	37.38B
RESTAURANT BRANDS INTERNATIONAL INC.	15.63x	3.69x	11.49x	3.69%	24.37B
DARDEN RESTAURANTS, INC.	17.78x	1.82x	10.99x	3.24%	22.6B
ARAMARK	30.56x	0.95x	12.36x	0.86%	14.56B
YUM CHINA HOLDINGS, INC.	13.62x	0.97x	6.34x	2.95%	13.7B
Average	22.44x	3.11x	13.62x	2.37%	47.46B
Weighted average by Cap.	24.57x	4.44x	15.17x	2.62%