Company Valuation: Dominant Enterprise

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 168.5 148.7 166.9 137.1 125.6 137.1
Change - -11.76% 12.22% -17.82% -8.43% 9.21%
Enterprise Value (EV) 1 299.4 235.7 324.7 311.7 248.6 297.1
Change - -21.28% 37.78% -4.03% -20.23% 19.5%
P/E Ratio 12.9x 9.92x 5x 12.7x 7.62x 5.06x
PBR 0.56x 0.48x 0.48x 0.39x 0.34x 0.35x
PEG - 0.7x 0x -0.2x 0.1x 0.1x
Capitalization / Revenue 0.25x 0.25x 0.25x 0.17x 0.14x 0.16x
EV / Revenue 0.44x 0.39x 0.49x 0.39x 0.28x 0.35x
EV / EBITDA 9.38x 8.27x 7.27x 12.3x 7.14x 6.08x
EV / EBIT 10.3x 9.12x 7.81x 14.3x 8x 6.57x
EV / FCF 9.35x 5.18x -4.51x 23.2x 3.99x -20.4x
FCF Yield 10.7% 19.3% -22.2% 4.31% 25.1% -4.9%
Dividend per Share 2 0.04 0.03 0.04 0.03 0.04 0.04
Rate of return 3.92% 3.33% 3.96% 3.61% 5.26% 4.82%
EPS 2 0.0792 0.0907 0.202 0.0655 0.0998 0.1641
Distribution rate 50.5% 33.1% 19.8% 45.8% 40.1% 24.4%
Net sales 1 677 602.6 666.2 792.1 877.6 840
EBITDA 1 31.92 28.49 44.69 25.44 34.83 48.87
EBIT 1 29.02 25.83 41.6 21.74 31.09 45.25
Net income 1 13.09 14.99 33.38 10.82 16.5 27.12
Net Debt 1 130.8 86.96 157.8 174.5 123 159.9
Reference price 2 1.0200 0.9000 1.0100 0.8300 0.7600 0.8300
Nbr of stocks (in thousands) 165,240 165,240 165,240 165,240 165,240 165,240
Announcement Date 8/27/20 7/22/21 7/29/22 7/28/23 7/26/24 7/25/25
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 30.75M
11.16x0.63x8.19x3.5% 388M
Average 11.16x 0.63x 8.19x 3.5% 209.34M
Weighted average by Cap. 11.16x 0.63x 8.19x 3.5%

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. 7169 Stock
  4. Valuation Dominant Enterprise
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!