Company Valuation: EITA Resources

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2024 2025 2026 2027 2028
Market Cap 1 219.7 191.2 223.3 153.9 164.5 - -
Change - -12.98% - -31.08% 6.86% - -
Enterprise Value (EV) 219.7 191.2 223.3 153.9 164.5 164.5 164.5
Change - -12.98% - -31.08% 6.86% 0% 0%
P/E 11.9x 10.7x 22.7x 11x 10.1x 9.4x 8.65x
PBR 1.11x 0.92x - 0.61x 0.61x 0.61x 0.55x
PEG - -2.63x - 0.3x 0.6x 1.27x 1x
Capitalization / Revenue 0.73x 0.53x - 0.36x 0.37x 0.36x 0.36x
EV / Revenue 0x 0x - 0x 0.37x 0.36x 0.36x
EV / EBITDA 0x 0x - 0x 4.84x 4.84x 4.7x
EV / EBIT 0x 0x - 0x 5.87x 5.87x 5.67x
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% 2.94% 3.3% 3.49%
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 0.5450 0.5450 0.5450
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.($)
9.63x - - 3.08% 38.38M
24.69x4.37x20.06x1.27% 169B
79.64x11.66x51.88x-.--% 48.23B
99.5x2.29x24.27x-.--% 26.84B
45.88x3.89x29.29x0.68% 16.79B
88.99x10.43x70.73x0.6% 16.18B
33.41x0.67x12.7x0.75% 14.2B
82.43x8.18x59.34x0.26% 13.64B
24.11x2.74x16.19x0.58% 12.87B
86.5x16.82x63.49x0.23% 10.96B
Average 57.48x 6.78x 38.66x 0.75% 32.86B
Weighted average by Cap. 47.92x 5.89x 30.65x 0.79%

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