Company Valuation: Daya Materials

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 20.43 20.43 224.7 102.7 87.86 73.02
Change - 0% 1,000% -54.28% -14.48% -16.89%
Enterprise Value (EV) 1 192.3 192.6 186.6 92.27 74.69 94.88
Change - 0.14% -3.11% -50.56% -19.06% 27.04%
P/E -0.64x -1.52x 0.43x 13.3x 14.9x -2.94x
PBR -0.1x -0.09x 0.88x 1.24x 0.88x 0.81x
PEG - 0x -0x -0.1x -0.5x 0x
Capitalization / Revenue 0.15x 0.26x 2.89x 0.92x 0.5x 0.66x
EV / Revenue 1.41x 2.43x 2.4x 0.82x 0.42x 0.85x
EV / EBITDA -31.8x 18.9x 2.6x 7.33x 7.75x -5.04x
EV / EBIT -21.4x 23.4x 2.72x 8.14x 8.83x -4.71x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0157 -0.0066 0.2543 0.0128 0.008699 -0.0341
Distribution rate - - - - - -
Net sales 1 136.1 79.3 77.62 112.3 176 111.1
EBITDA 1 -6.054 10.17 71.71 12.58 9.638 -18.82
EBIT 1 -8.993 8.221 68.63 11.33 8.454 -20.14
Net income 1 -32.04 -13.48 454.9 7.715 5.713 -24.18
Net Debt 1 171.9 172.2 -38.11 -10.47 -13.18 21.86
Reference price 2 0.0100 0.0100 0.1100 0.1700 0.1300 0.1000
Nbr of stocks (in thousands) 2,042,946 2,042,946 2,042,946 604,340 675,852 730,242
Announcement Date 10/30/20 10/29/21 10/31/22 12/1/23 10/25/24 10/24/25
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 12.2M
53.38x2.47x23.56x0.07% 92.97B
11.74x1.02x5.59x4.98% 66.3B
24.6x1.92x18.86x1.18% 53.02B
30.1x3.77x20.43x0.22% 51.44B
45.81x3.71x23.41x2.12% 35.56B
21.47x1.5x13.83x0.21% 31.62B
25.83x0.64x10.59x2.41% 31.57B
5.24x0.32x6.06x5.38% 28.05B
21.53x0.4x6.36x2.86% 26.94B
Average 26.63x 1.75x 14.30x 2.16% 41.75B
Weighted average by Cap. 29.81x 1.94x 15.71x 1.91%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Daya Materials

Historical PBR trend

Valuation ratios - PBR - Daya Materials

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Daya Materials

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Daya Materials

  1. Stock Market
  2. Stocks
  3. 0091 Stock
  4. Valuation Daya Materials