Company Valuation: Digistar Corporation

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2023 2024 2025
Market Cap 1 50.78 67.7 32.98 30.22 23.76 21.96
Change - 33.33% -51.28% -8.36% -21.39% -7.56%
Enterprise Value (EV) 1 264.5 277.7 220.1 208.9 178.2 158.5
Change - 4.98% -20.73% -5.09% -14.71% -11.05%
P/E -18.6x -8.54x -4.91x -11.4x -3.52x -3.22x
PBR 0.84x 1.02x 0.54x 0.45x 0.39x 0.36x
PEG - -0x 0.3x 0.2x -0x 0.1x
Capitalization / Revenue 1.93x 4.1x 0.66x 0.63x 0.52x 0.55x
EV / Revenue 10.1x 16.8x 4.41x 4.39x 3.87x 3.98x
EV / EBITDA -42.9x -25.4x 12.7x 12.7x 20.1x 19.9x
EV / EBIT -27.8x -20.1x 14.7x 14.6x 26x 22.4x
EV / FCF -20.8x -205x 10.7x -39.6x 14.7x 95.2x
FCF Yield -4.8% -0.49% 9.32% -2.52% 6.82% 1.05%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0105 -0.0228 -0.0193 -0.005686 -0.0142 -0.0109
Distribution rate - - - - - -
Net sales 1 26.26 16.52 49.89 47.61 46.05 39.83
EBITDA 1 -6.167 -10.92 17.3 16.46 8.867 7.947
EBIT 1 -9.521 -13.78 14.93 14.29 6.853 7.066
Net income 1 -2.75 -6.665 -5.244 -2.426 -6.7 -6.276
Net Debt 1 213.7 210 187.2 178.7 154.4 136.5
Reference price 2 0.1950 0.1950 0.0950 0.0650 0.0500 0.0350
Nbr of stocks (in thousands) 260,387 347,181 347,179 464,972 475,184 627,482
Announcement Date 1/29/21 1/28/22 1/31/23 1/31/24 1/24/25 1/30/26
1MYR in Million2MYR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 5.43M
54.5x2.49x23.81x0.07% 93.88B
12.53x1.07x5.86x4.66% 73.38B
26.65x2.05x20.11x1.15% 57.79B
33.15x4.16x22.6x0.2% 56.58B
52.51x4.16x26.45x1.74% 41.9B
29.61x0.73x12.08x2.09% 37.25B
23.02x1.57x14.49x0.2% 33.27B
23.85x0.49x7.69x2.48% 32.88B
5.08x0.31x5.83x5.79% 27.08B
Average 28.99x 1.89x 15.44x 2.04% 45.4B
Weighted average by Cap. 31.81x 2.08x 16.65x 1.81%

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. 0029 Stock
  4. Valuation Digistar Corporation
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!