Company Valuation: Cloudpoint Technology

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 289.7 499.7 366.8 257.8 - -
Change - 72.48% -26.6% -29.71% - -
Enterprise Value (EV) 289.7 499.7 366.8 257.8 257.8 257.8
Change - 72.48% -26.6% -29.71% 0% 0%
P/E - 24.6x 17x 24.3x 16.2x 12.1x
PBR 4.08x 6.18x 4.05x 2.55x 2.43x 2.26x
PEG - - 2.82x -0.5x 0.3x 0.4x
Capitalization / Revenue 2.63x 3.45x 1.99x 1.55x 1.36x 1.2x
EV / Revenue 0x 0x 0x 1.55x 1.36x 1.2x
EV / EBITDA 0x 0x 0x 13.2x 11.3x 9.32x
EV / EBIT - - 0x 14.3x 11.7x 8.32x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 0.02 0.02 0.02 0.012 0.013 0.018
Rate of return 3.67% 2.13% 2.9% 2.47% 2.68% 3.71%
EPS 2 - 0.0382 0.0405 0.02 0.03 0.04
Distribution rate - 52.4% 49.4% 60% 43.3% 45%
Net sales 1 110.1 145 183.9 166.8 189.4 214.6
EBITDA 1 21.62 27.97 33.29 19.5 22.75 27.65
EBIT 1 - - 31.01 18 22 31
Net income 1 16.24 20.33 21.51 13 17 24
Net Debt - - - - - -
Reference price 2 0.5450 0.9400 0.6900 0.4850 0.4850 0.4850
Nbr of stocks (in thousands) 531,600 531,600 531,600 531,600 - -
Announcement Date 2/23/24 2/26/25 2/27/26 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
23.5x - - 2.55% 61.31M
20.98x13.41x15.98x-.--% 110B
13.06x3.54x7.41x-.--% 94.7B
32.86x4.1x12.21x-.--% 45.36B
25.9x5.3x12.82x-.--% 45.9B
14.48x5.32x13.58x0.99% 35.99B
15.72x6.07x12.4x-.--% 15.19B
22.93x2.32x13.36x-.--% 12.93B
25.11x - - 3.87% 10B
19.21x4.03x8.7x-.--% 7.37B
Average 21.38x 5.51x 12.06x 0.74% 37.75B
Weighted average by Cap. 20.33x 7.03x 12.29x 0.2%

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. 0277 Stock
  4. Valuation Cloudpoint Technology