Company Valuation: Glostrext

Data adjusted to current consolidation scope
Fiscal Period: March 2024 2025
Market Cap 1 77.34 85.49
Change - 10.55%
Enterprise Value (EV) 1 63.79 77.69
Change - 21.79%
P/E 47.5x 12.1x
PBR 1.43x 1.45x
PEG -0.7x 0x
Capitalization / Revenue 3.03x 2.45x
EV / Revenue 2.5x 2.22x
EV / EBITDA 10.1x 8.32x
EV / EBIT 14.4x 10.9x
EV / FCF - -
FCF Yield - -
Dividend per Share 2 0.005 0.0075
Rate of return 2.63% 3.66%
EPS 2 0.004 0.0169
Distribution rate 125% 44.4%
Net sales 1 25.5 34.95
EBITDA 1 6.314 9.341
EBIT 1 4.44 7.095
Net income 1 1.484 6.91
Net Debt 1 -13.55 -7.801
Reference price 2 0.1900 0.2050
Nbr of stocks (in thousands) 407,041 417,041
Announcement Date 7/31/24 7/31/25
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 19.87M
65.05x2.81x27.51x0.07% 94.92B
13.08x1.06x5.8x4.48% 71.27B
38.8x4.75x26.33x0.17% 60.17B
25.27x1.93x18.78x1.23% 54.78B
55.39x4.6x29.44x1.64% 45.79B
33.09x0.78x13.13x1.92% 39.18B
27.88x0.54x8.68x2.14% 35.37B
25.4x1.65x15.86x0.19% 33.06B
4.66x0.29x5.75x6.11% 28.37B
Average 32.07x 2.05x 16.81x 2% 46.29B
Weighted average by Cap. 35.90x 2.28x 18.35x 1.75%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA