Company Valuation: CARO RINONPV

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 52.37 96.68 173.2 161.1 177.2 151.5
Change - 84.62% 79.17% -6.98% 10% -14.52%
Enterprise Value (EV) 1 27.04 77.4 147.5 130.7 146.3 77.21
Change - 186.2% 90.59% -11.4% 11.94% -47.23%
P/E 17.4x 24.3x 7.79x 6.76x 9.18x 8.88x
PBR 0.73x 1.34x 1.92x 1.61x 1.59x 0.95x
PEG - 0.7x 0x 0.93x -0.5x -0.3x
Capitalization / Revenue 0.65x 1.26x 1.7x 1.42x 1.69x 1.53x
EV / Revenue 0.34x 1.01x 1.45x 1.15x 1.4x 0.78x
EV / EBITDA 3.4x 8.41x 4.87x 3.69x 4.91x 3.08x
EV / EBIT 5.13x 11.1x 5.23x 3.95x 5.4x 3.45x
EV / FCF 0.91x 7.25x 9.53x 8.52x 8.99x 7.18x
FCF Yield 109% 13.8% 10.5% 11.7% 11.1% 13.9%
Dividend per Share 2 0.01 0.005 0.01 0.02 0.02 0.02
Rate of return 7.69% 2.08% 2.33% 5% 4.55% 6.45%
EPS 2 0.00745 0.009891 0.0552 0.0592 0.0479 0.0349
Distribution rate 134% 50.6% 18.1% 33.8% 41.7% 57.3%
Net sales 1 80.61 76.46 101.8 113.5 104.8 98.87
EBITDA 1 7.957 9.207 30.31 35.38 29.8 25.08
EBIT 1 5.271 6.95 28.22 33.07 27.1 22.35
Net income 1 3.001 3.984 22.23 23.85 19.3 15.67
Net Debt 1 -25.32 -19.28 -25.71 -30.44 -30.95 -74.31
Reference price 2 0.1300 0.2400 0.4300 0.4000 0.4400 0.3100
Nbr of stocks (in thousands) 402,826 402,826 402,826 402,826 402,826 488,759
Announcement Date 10/30/20 10/28/21 10/31/22 10/31/23 11/5/24 10/30/25
1MYR in Million2MYR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 23.33M
25.92x4x14.13x3.43% 202B
47.51x5.83x24.32x0.78% 151B
32.15x3.07x20.53x0.72% 80.54B
52.79x2.95x11.54x1.19% 40.09B
22.34x4.02x16.09x1.05% 30.79B
22.44x1.49x8.45x4.19% 29.16B
31.83x1.85x15.63x-.--% 22.92B
18.7x2.58x11.5x1.92% 22.81B
15.44x - - 4.2% 10.79B
Average 29.90x 3.22x 15.27x 1.94% 58.99B
Weighted average by Cap. 33.51x 4.01x 17.26x 1.97%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 0335 Stock
  4. Valuation CARO RINONPV