Company Valuation: BP Plastics Holding Bhd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 433.5 354.7 335 365.9 175.9 197 -
Change - -18.18% -5.56% 9.24% -51.92% 12% -
Enterprise Value (EV) 433.5 354.7 335 365.9 175.9 197 197
Change - -18.18% -5.56% 9.24% -51.92% 12% 0%
P/E 9.33x 11.6x 9.5x 16.9x 15.3x 7.69x 8.05x
PBR 1.87x 1.45x 1.27x 1.37x 0.64x 0.7x 0.64x
PEG - -0.3x 0.6x -0.4x -0.3x 0x -1.83x
Capitalization / Revenue 0.97x 0.71x 0.71x 0.75x 0.43x 0.37x 0.38x
EV / Revenue 0x 0x 0x 0x 0x 0.37x 0.38x
EV / EBITDA 0x 0x 0x 0x 0x 4.44x 4.41x
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.0733 0.055 0.06 0.06 0.025 0.043 0.045
Rate of return 4.76% 4.37% 5.04% 4.62% 4% 6.14% 6.43%
EPS 2 0.1651 0.1085 0.1252 0.0767 0.0409 0.091 0.087
Distribution rate 44.4% 50.7% 47.9% 78.2% 61.1% 47.3% 51.7%
Net sales 1 447.2 502.6 469.6 487.7 413.7 535.4 520
EBITDA 1 67.19 45.41 51.6 37.87 32.18 44.4 44.7
EBIT - 33.84 38.08 22.34 - - -
Net income 1 46.47 30.54 35.23 21.6 11.52 25.7 24.5
Net Debt - - - - - - -
Reference price 2 1.5400 1.2600 1.1900 1.3000 0.6250 0.7000 0.7000
Nbr of stocks (in thousands) 281,480 281,479 281,479 281,479 281,479 281,479 -
Announcement Date 2/21/22 2/27/23 2/27/24 2/25/25 2/24/26 - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
7.64x - - 6.19% 47.9M
17.81x1.56x10.48x1.28% 16.76B
17.42x1.73x10.61x2.43% 12.7B
15.7x1.33x8.45x1.24% 12.52B
18.4x2.15x10.28x1.56% 11.11B
17.24x1.14x8.23x3.09% 8.42B
13.84x1.13x7.73x1.86% 4.88B
13.33x - - 3.04% 3.79B
16.45x2.18x9.4x5.51% 2.99B
Average 15.31x 1.60x 9.31x 2.91% 8.13B
Weighted average by Cap. 16.85x 1.59x 9.59x 2.03%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 5100 Stock
  4. Valuation BP Plastics Holding Bhd.