Company Valuation: Dayang Enterprise Holdings

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 932 1,517 1,852 2,420 1,957 1,690 - -
Change - 62.73% 22.14% 30.63% -19.14% -13.61% - -
Enterprise Value (EV) 1 932 1,517 1,852 2,151 1,591 1,297 1,260 1,243
Change - 62.73% 22.14% 16.11% -26.01% -18.5% -2.82% -1.36%
P/E -2.87x 12.2x 8.46x 7.78x 9.49x 11.7x 8.5x 7.26x
PBR 0.7x 1.05x 1.12x 1.29x 1.04x 0.88x 0.87x 0.89x
PEG - -0x 0.1x 0.2x -0.3x -0.4x 0.2x 0.4x
Capitalization / Revenue 1.4x 1.54x 1.66x 1.65x 2.09x 2.21x 1.65x 1.5x
EV / Revenue 1.4x 1.54x 1.66x 1.46x 1.7x 1.7x 1.23x 1.11x
EV / EBITDA -4.35x 4.67x 4.16x 3.58x 3.98x 4.22x 2.96x 2.63x
EV / EBIT -2.52x 6.89x 5.2x 4.32x 5.31x 5.96x 4.04x 3.34x
EV / FCF - - 5.97x 5.7x 5.26x 8.81x 7.78x 6.31x
FCF Yield - - 16.8% 17.5% 19% 11.3% 12.9% 15.8%
Dividend per Share 2 0.015 0.015 0.045 0.1 0.14 0.1182 0.1403 0.1367
Rate of return 1.86% 1.15% 2.81% 4.78% 8.28% 8.09% 9.61% 9.36%
EPS 2 -0.2802 0.1073 0.1891 0.2687 0.1781 0.1243 0.1717 0.201
Distribution rate -5.35% 14% 23.8% 37.2% 78.6% 95% 81.7% 68%
Net sales 1 667.7 984.2 1,113 1,468 938.1 763.6 1,027 1,124
EBITDA 1 -214.5 325 444.9 600 399.4 307.3 426.5 472.3
EBIT 1 -369.7 220.1 355.9 497.9 299.5 217.7 312.3 371.7
Net income 1 -318.9 124.2 218.9 311.1 206.2 142.4 202.1 233.7
Net Debt 1 - - - -268.9 -365.2 -393.3 -429.9 -447.1
Reference price 2 0.805 1.310 1.600 2.090 1.690 1.460 1.460 1.460
Nbr of stocks (in thousands) 1,157,772 1,157,772 1,157,772 1,157,772 1,157,772 1,157,772 - -
Announcement Date 2/22/22 2/16/23 2/22/24 2/20/25 2/11/26 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
11.74x1.7x4.22x8.09% 414M
19.96x2.16x9.87x2.41% 72.31B
18.82x2.29x12.94x1.69% 54.5B
14.69x2x8.75x5.07% 27.92B
22.16x2.41x11.89x0.29% 26.64B
13.23x1.41x7.69x2.14% 26.49B
32x5.35x20.88x0.89% 16.76B
13.46x1.24x5.28x3.66% 10.04B
27.03x0.51x4.43x3.8% 9.59B
6.73x1.37x5.38x3.09% 6.63B
Average 17.98x 2.04x 9.13x 3.11% 25.13B
Weighted average by Cap. 19.10x 2.21x 10.61x 2.33%

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. 5141 Stock
  4. Valuation Dayang Enterprise Holdings