Valuation Golden Pharos

Stocks

Market Closed - BURSA MALAYSIA 04:50:35 2026-10-27 EDT			5-day change	1st Jan Change
0.1450 ^MYR	-3.33%		-6.45%	-43.14%

08-27	Golden Pharos Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
06-29	Golden Pharos Berhad Reports Production Results for the Month of May 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	33.51	41.44	31.61	46.46	43.64	35.9
Change	-	23.65%	-23.73%	46.98%	-6.06%	-17.74%
Enterprise Value (EV) ¹	30.18	31.92	14.23	10.06	28.9	19.7
Change	-	5.78%	-55.41%	-29.34%	187.39%	-31.84%
P/E	-4.97x	64.1x	2.72x	1.96x	-3x	47.2x
PBR	0.59x	0.71x	0.48x	0.58x	0.67x	0.54x
PEG	-	-1x	0x	0x	0x	-0x
Capitalization / Revenue	0.71x	0.73x	0.45x	0.52x	0.93x	0.64x
EV / Revenue	0.64x	0.56x	0.2x	0.11x	0.61x	0.35x
EV / EBITDA	-8.81x	7.83x	0.78x	0.31x	-2.5x	5.9x
EV / EBIT	-3.61x	56.4x	0.98x	0.36x	-1.9x	-75.8x
EV / FCF	-1.51x	5.46x	1.79x	0.42x	-1.4x	11.2x
FCF Yield	-66.1%	18.3%	56%	235%	-71.5%	8.95%
Dividend per Share ²	-	0.009	0.0255	0.046	-	-
Rate of return	-	3.05%	11.3%	13.9%	-	-
EPS ²	-0.0493	0.0046	0.0827	0.1683	-0.1034	0.005399
Distribution rate	-	196%	30.8%	27.3%	-	-
Net sales ¹	47.2	56.74	69.81	89.23	47.05	56.46
EBITDA ¹	-3.425	4.077	18.3	32.3	-11.57	3.341
EBIT ¹	-8.359	0.566	14.5	27.57	-15.25	-0.26
Net income ¹	-6.693	0.659	11.86	23.27	-14.3	0.749
Net Debt ¹	-3.339	-9.521	-17.38	-36.4	-14.74	-16.2
Reference price ²	0.2450	0.2950	0.2250	0.3300	0.3100	0.2550
Nbr of stocks (in thousands)	136,793	140,475	140,475	140,775	140,775	140,775
Announcement Date	5/25/21	4/28/22	4/28/23	4/30/24	4/30/25	4/30/26

¹MYR in Million²MYR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GOLDEN PHAROS	-	-	-	-	5.17M
SVENSKA CELLULOSA AKTIEBOLAGET SCA	35.5x	4.94x	17.34x	2.47%	8.77B
WEST FRASER TIMBER CO. LTD.	-16.17x	1.05x	33.18x	1.84%	5.49B
LOUISIANA-PACIFIC CORPORATION	69.36x	2.11x	19.02x	1.64%	5.04B
UFP INDUSTRIES, INC.	18.36x	0.62x	7.68x	-	4.45B
STELLA-JONES INC.	13.43x	1.39x	8.41x	2.03%	2.6B
DEHUA TB NEW DECORATION MATERIAL CO.,LTD	14.1x	-	-	-	1.63B
CENTURY PLYBOARDS (INDIA) LIMITED	33.94x	2.43x	18.17x	0.23%	1.49B
Average	24.07x	2.09x	17.30x	1.64%	3.68B
Weighted average by Cap.	25.87x	2.50x	18.43x	1.95%