|
Market Closed -
BURSA MALAYSIA
03:50:09 2026-11-04 EST
|
5-day change | 1st Jan Change | ||
| 5.010 MYR | +1.42% |
|
-0.99% | +19.86% |
| 09-21 | Fronteken's Unit Provides Additional Details on Taiwan Land Acquisition | MT |
| 09-16 | Frontken Unit Buys Taiwan Industrial Property for NT$920 Million | MT |
Company Valuation: Frontken Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 6,284 | 4,839 | 5,096 | 7,056 | 6,913 | 9,083 | - | - |
| Change | - | -23% | 5.33% | 38.46% | -2.03% | 31.38% | - | - |
| Enterprise Value (EV) 1 | 5,990 | 4,839 | 4,780 | 6,703 | 6,547 | 7,619 | 7,440 | 7,239 |
| Change | - | -19.22% | -1.21% | 40.23% | -2.33% | 16.37% | -2.35% | -2.7% |
| P/E | 60.2x | 39.2x | 45.5x | 68.4x | 43.8x | 44.8x | 37x | 32.1x |
| PBR | 8.36x | - | 7.95x | 9.79x | 6.75x | 4.5x | 4.77x | 3.71x |
| PEG | - | 2.2x | -4.89x | -8.12x | 0.9x | 2.6x | 1.8x | 2.1x |
| Capitalization / Revenue | 14x | 9.36x | 10.2x | 12.4x | 11.4x | 12x | 10.4x | 9.06x |
| EV / Revenue | 13.3x | 9.36x | 9.56x | 11.8x | 10.8x | 10x | 8.49x | 7.22x |
| EV / EBITDA | 37x | 26.1x | 26.8x | 33.3x | 28.9x | 26.5x | 21.8x | 18.4x |
| EV / EBIT | 41.5x | 28.9x | 30.2x | 37.2x | 31.9x | 28.9x | 23.5x | 19.6x |
| EV / FCF | 107x | - | 36.9x | 47.3x | 40.9x | 55.9x | 34.5x | 27.3x |
| FCF Yield | 0.93% | - | 2.71% | 2.12% | 2.45% | 1.79% | 2.9% | 3.66% |
| Dividend per Share 2 | 0.04 | - | 0.022 | 0.037 | 0.02 | 0.039 | 0.0446 | 0.0501 |
| Rate of return | 1% | - | 0.68% | 0.83% | 0.48% | 0.78% | 0.89% | 1% |
| EPS 2 | 0.0665 | 0.0785 | 0.0712 | 0.0652 | 0.0955 | 0.1118 | 0.1354 | 0.1562 |
| Distribution rate | 60.2% | - | 30.9% | 56.7% | 20.9% | 34.9% | 33% | 32.1% |
| Net sales 1 | 450.2 | 517.2 | 500.1 | 569.2 | 607.8 | 758.3 | 876.7 | 1,003 |
| EBITDA 1 | 161.9 | 185.1 | 178.6 | 201.1 | 226.6 | 287.7 | 341.5 | 392.7 |
| EBIT 1 | 144.3 | 167.5 | 158.3 | 180.4 | 205.1 | 263.3 | 316.8 | 368.5 |
| Net income 1 | 104.5 | 123.3 | 112 | 136.8 | 154.2 | 199.8 | 242.9 | 281.2 |
| Net Debt 1 | -294.1 | - | -316 | -353.1 | -366.1 | -1,464 | -1,643 | -1,844 |
| Reference price 2 | 4.000 | 3.080 | 3.240 | 4.460 | 4.180 | 5.010 | 5.010 | 5.010 |
| Nbr of stocks (in thousands) | 1,570,951 | 1,570,951 | 1,572,906 | 1,582,148 | 1,653,862 | 1,812,937 | - | - |
| Announcement Date | 2/25/22 | 2/23/23 | 2/22/24 | 2/25/25 | 2/24/26 | - | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 44.17x | 9.88x | 26.04x | 0.79% | 2.2B | |
| 33.56x | 17.29x | 24.58x | 0.64% | 782B | |
| 40.59x | 7.38x | 26.18x | 0.89% | 88.84B | |
| 24.2x | 4.84x | 10.54x | 0.67% | 72.76B | |
| 11.48x | 1.49x | 7.36x | 0.97% | 48.35B | |
| 44x | 1.69x | 9.48x | -.--% | 45.94B | |
| -71.76x | 16.51x | 40.04x | -.--% | 41.56B | |
| 21.68x | 3.59x | 8.51x | 1.48% | 34.2B | |
| 47.87x | 2.82x | 6.7x | -.--% | 31.06B | |
| 20.38x | 6.21x | 11.9x | -.--% | 26.7B | |
| Average | 21.62x | 7.17x | 17.13x | 0.54% | 117.34B | |
| Weighted average by Cap. | 29.03x | 13.43x | 21.85x | 0.62% |
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
- Stock Market
- Stocks
- 0128 Stock
- Valuation Frontken Corporation
Select your edition
All financial news and data tailored to specific country editions
