Company Valuation: DPS Resources

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 26.45 88.17 77.59 52.9 105.8 132.9
Change - 233.33% -12% -31.82% 100% 25.58%
Enterprise Value (EV) 1 34.55 88.59 85.91 65.73 82.71 170.7
Change - 156.39% -3.03% -23.48% 25.82% 106.42%
P/E 2.51x 6.63x 15.1x 17.1x 24.1x 468x
PBR 0.21x 0.58x 0.49x 0.33x 0.47x 0.53x
PEG - 1.3x -0.2x -0.4x -4.52x -4.9x
Capitalization / Revenue 0.58x 1.12x 0.88x 0.97x 1.71x 2.37x
EV / Revenue 0.76x 1.13x 0.98x 1.21x 1.34x 3.04x
EV / EBITDA 2.14x 5.38x 9.78x 8.85x 8.07x 19.8x
EV / EBIT 2.95x 6.98x 16.2x 15.6x 10.6x 30x
EV / FCF -11.9x -9.49x 19.1x -15.5x 4.31x 6.35x
FCF Yield -8.39% -10.5% 5.25% -6.47% 23.2% 15.7%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0897 0.0943 0.0365 0.0219 0.0207 0.001068
Distribution rate - - - - - -
Net sales 1 45.24 78.74 88.07 54.51 61.89 56.1
EBITDA 1 16.13 16.45 8.788 7.426 10.24 8.639
EBIT 1 11.69 12.7 5.314 4.226 7.789 5.696
Net income 1 10.55 11.6 5.145 3.09 6.363 0.2634
Net Debt 1 8.103 0.4225 8.32 12.83 -23.09 37.86
Reference price 2 0.2250 0.6250 0.5500 0.3750 0.5000 0.5000
Nbr of stocks (in thousands) 117,554 141,065 141,065 141,065 211,597 265,734
Announcement Date 8/28/20 8/25/21 7/28/22 7/28/23 7/31/24 7/31/25
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 35.26M
67.83x2.93x28.61x0.07% 98.56B
13.65x1.1x6.02x4.3% 74.8B
39.02x4.84x26.87x0.18% 59.16B
26.44x2.01x19.52x1.17% 57.86B
56.96x4.73x30.38x1.52% 47.6B
34.48x0.81x13.71x1.84% 40.58B
28.74x0.56x8.88x2.1% 36.45B
26.31x1.7x16.43x0.18% 34.15B
4.59x0.29x6.23x6.18% 27.24B
Average 33.11x 2.11x 17.40x 1.95% 47.64B
Weighted average by Cap. 37.21x 2.35x 18.99x 1.69%

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. 7198 Stock
  4. Valuation DPS Resources