Valuation Complete Logistic Services

Stocks

Market Closed - BURSA MALAYSIA 04:50:03 2026-09-03 EDT			5-day change	1st Jan Change
1.140 ^MYR	-0.87%		-0.87%	-5.00%

08-20	Hextar Technologies Solutions Berhad Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
06-16	Malaysian Shares Maintain Winning Streak on US-Iran Peace Deal; LAC MED Shares Rally 13%	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	152.7	474.7	3,046	2,717	2,532	2,470
Change	-	210.86%	541.73%	-10.81%	-6.82%	-2.44%
Enterprise Value (EV) ¹	133.8	465.2	3,046	2,730	2,548	2,505
Change	-	247.67%	554.79%	-10.37%	-6.68%	-1.67%
P/E	39.4x	36.9x	740x	-183x	-112x	-66.1x
PBR	0.94x	2.76x	24.6x	25x	29.2x	50x
PEG	-	0x	-10.9x	0x	-2.1x	-1x
Capitalization / Revenue	3.61x	4.16x	18.8x	14.4x	14x	17.5x
EV / Revenue	3.16x	4.08x	18.8x	14.4x	14.1x	17.7x
EV / EBITDA	27.8x	74.2x	398x	-442x	-150x	-65.4x
EV / EBIT	51.2x	138x	612x	-290x	-121x	-62.3x
EV / FCF	-33.6x	-9.15x	-469x	-258x	-111x	211x
FCF Yield	-2.98%	-10.9%	-0.21%	-0.39%	-0.9%	0.47%
Dividend per Share ²	0.01	-	0.025	-	-	-
Rate of return	13.4%	-	1.69%	-	-	-
EPS ²	0.001887	0.006254	0.002	-0.007211	-0.011	-0.0182
Distribution rate	530%	-	1,250%	-	-	-
Net sales ¹	42.35	114	162.4	189	181.1	141.5
EBITDA ¹	4.813	6.27	7.653	-6.173	-16.96	-38.3
EBIT ¹	2.614	3.378	4.976	-9.414	-21.14	-40.19
Net income ¹	3.838	12.87	4.123	-14.84	-22.03	-37.39
Net Debt ¹	-18.9	-9.498	-0.2238	13.28	16.25	35.36
Reference price ²	0.074	0.231	1.480	1.320	1.230	1.200
Nbr of stocks (in thousands)	2,053,275	2,058,384	2,058,384	2,058,384	2,058,384	2,058,384
Announcement Date	8/11/21	7/29/22	7/28/23	7/29/24	7/29/25	7/22/26