Company Valuation: BP Plastics Holding Bhd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 433.5 354.7 335 365.9 175.9 221 -
Change - -18.18% -5.56% 9.24% -51.92% 25.6% -
Enterprise Value (EV) 433.5 354.7 335 365.9 175.9 221 221
Change - -18.18% -5.56% 9.24% -51.92% 25.6% 0%
P/E 9.33x 11.6x 9.5x 16.9x 15.3x 8.63x 9.02x
PBR 1.87x 1.45x 1.27x 1.37x 0.64x 0.79x 0.71x
PEG - -0.3x 0.6x -0.4x -0.3x 0x -2.05x
Capitalization / Revenue 0.97x 0.71x 0.71x 0.75x 0.43x 0.41x 0.42x
EV / Revenue 0x 0x 0x 0x 0x 0.41x 0.42x
EV / EBITDA 0x 0x 0x 0x 0x 4.98x 4.94x
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% 5.48% 5.73%
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 0.7850 0.7850
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.($)
8.35x - - 5.66% 52.88M
17.86x1.49x10.32x1.28% 16.57B
19.19x1.85x11.28x2.17% 13.84B
15.77x1.29x8.43x1.2% 12.59B
18.59x2.21x10.49x1.5% 11.87B
29.13x1.09x8.14x2.78% 8.96B
15.35x - - 2.6% 4.49B
12.93x1.04x7.11x2.05% 4.35B
16.45x2.16x9.5x5.8% 3.03B
Average 17.07x 1.59x 9.32x 2.78% 8.42B
Weighted average by Cap. 18.71x 1.60x 9.70x 1.95%

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.