Company Valuation: KPower

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2025
Market Cap 1 139 845.9 274.1 120 51.41
Change - 508.31% -67.59% -56.21% -
Enterprise Value (EV) 1 49.76 798.1 273.8 205.8 341.1
Change - 1,503.78% -65.69% -24.85% -
P/E Ratio 10.3x 22.6x 44x -1.28x -0.95x
PBR 1.77x 5.97x 1.33x 1.25x 0.42x
PEG - 0x -0.5x 0x -
Capitalization / Revenue 1.45x 2.19x 1.95x 2.32x 2.85x
EV / Revenue 0.52x 2.07x 1.95x 3.98x 18.9x
EV / EBITDA 2.72x 15x 15.3x -2.43x -6.25x
EV / EBIT 2.85x 15.5x 18.6x -2.37x -5.99x
EV / FCF 2.36x -24.9x -2.75x - -
FCF Yield 42.4% -4.01% -36.4% - -
Dividend per Share 2 0.0057 - - - -
Rate of return 1.37% - - - -
EPS 2 0.0403 0.0828 0.0115 -0.1645 -0.0472
Distribution rate 14.1% - - - -
Net sales 1 95.84 386.1 140.4 51.68 18.02
EBITDA 1 18.3 53.24 17.95 -84.63 -54.57
EBIT 1 17.48 51.45 14.72 -86.66 -56.91
Net income 1 12.79 37.46 5.953 -93.63 -53.82
Net Debt 1 -89.29 -47.8 -0.32 85.74 289.7
Reference price 2 0.415000 1.870000 0.505000 0.210000 0.045000
Nbr of stocks (in thousands) 335,060 452,331 542,797 571,547 1,142,478
Announcement Date 10/8/20 10/13/21 10/18/22 2/8/24 7/31/25
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.44M
73.09x3.15x30.74x0.06% 106B
13.89x1.14x6.28x4.22% 80.3B
43.52x5.41x30.05x0.16% 65.99B
26.81x2.02x19.62x1.14% 58.62B
56.92x4.77x30.56x1.48% 48.64B
35.46x0.84x13.9x1.78% 42.29B
30.17x0.61x9.68x1.99% 38.53B
28.19x1.83x17.66x0.17% 36.58B
4.89x0.3x6.35x5.8% 29.13B
Average 34.77x 2.23x 18.32x 1.87% 50.63B
Weighted average by Cap. 39.36x 2.51x 20.11x 1.62%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!