Company Valuation: EITA Resources

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2024 2025 2026 2027 2028
Market Cap 1 219.7 191.2 223.3 153.9 196.2 - -
Change - -12.98% - -31.08% 27.45% - -
Enterprise Value (EV) 219.7 191.2 223.3 153.9 196.2 196.2 196.2
Change - -12.98% - -31.08% 27.45% 0% 0%
P/E 11.9x 10.7x 22.7x 11x 12x 11.2x 10.3x
PBR 1.11x 0.92x - 0.61x 0.72x 0.72x 0.65x
PEG - -2.63x - 0.3x 0.7x 1.51x 1.19x
Capitalization / Revenue 0.73x 0.53x - 0.36x 0.44x 0.43x 0.43x
EV / Revenue 0x 0x - 0x 0.44x 0.43x 0.43x
EV / EBITDA 0x 0x - 0x 5.77x 5.77x 5.61x
EV / EBIT 0x 0x - 0x 7.01x 7.01x 6.76x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.03 0.0325 - 0.015 0.016 0.018 0.019
Rate of return 3.55% 4.42% - 2.94% 2.46% 2.77% 2.92%
EPS 2 0.0713 0.0684 0.0326 0.0462 0.054 0.058 0.063
Distribution rate 42.1% 47.5% - 32.5% 29.6% 31% 30.2%
Net sales 1 302.3 363.6 - 430.6 447 454 461
EBITDA 1 31.22 30.63 - 25.56 34 34 35
EBIT 1 28.69 27.43 - 19.92 28 28 29
Net income 1 19.89 18.7 9.403 13.93 16 18 19
Net Debt - - - - - - -
Reference price 2 0.8450 0.7350 0.7400 0.5100 0.6500 0.6500 0.6500
Nbr of stocks (in thousands) 260,004 260,113 301,810 301,810 301,810 - -
Announcement Date 11/25/21 11/24/22 11/29/24 11/24/25 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.04x - - 2.46% 48.58M
24.74x4.47x20.64x1.25% 174B
103.96x15.23x70.01x-.--% 62.92B
132.37x3.01x31.87x-.--% 37.92B
56.96x4.81x36.03x0.54% 22.18B
34.64x3.85x22.86x0.37% 19.79B
94.13x10.27x74.61x0.56% 16.5B
87.99x8.74x63.48x0.24% 14.7B
70.41x13.58x52.32x0.29% 11.67B
24.64x - - - 10.77B
Average 64.19x 8.00x 46.48x 0.63% 37.07B
Weighted average by Cap. 58.68x 6.92x 36.78x 0.7%

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. 5208 Stock
  4. Valuation EITA Resources