Valuation Opcom Holdings

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 04:50:04 2026-07-17 EDT			5-day change	1st Jan Change
0.1700 ^MYR	0.00%		-2.86%	-8.11%

06-08	Hextar Capital Berhad Subsidiary Legacy Core Sdn Bhd Secures MYR 60.4 Million Subcontract For Timah Tasoh Project From Jati Segera Sdn Bhd	CI
05-29	Hextar Capital Berhad Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	62.08	244.1	205.1	234.3	158.7	107.5
Change	-	293.17%	-15.96%	14.2%	-32.26%	-32.25%
Enterprise Value (EV) ¹	45.62	224.3	113.5	188.7	211	171
Change	-	391.73%	-49.42%	66.36%	11.79%	-18.95%
P/E	-7.86x	59.7x	41.5x	116x	-42.2x	32.3x
PBR	0.75x	1.83x	1.3x	1.22x	0.77x	0.41x
PEG	-	-0x	3.9x	-1.7x	0x	-0x
Capitalization / Revenue	1.4x	3.64x	2.35x	1.62x	1.35x	1.58x
EV / Revenue	1.03x	3.35x	1.3x	1.3x	1.79x	2.52x
EV / EBITDA	-10.3x	29.7x	16.7x	13.1x	19.3x	-35.7x
EV / EBIT	-6.29x	41.8x	22.4x	72.5x	-12.4x	-25.5x
EV / FCF	9.75x	124x	9.17x	-	2.49x	-
FCF Yield	10.3%	0.8%	10.9%	-	40.2%	-
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.049	0.016	0.0177	0.005266	-0.008421	0.00572
Distribution rate	-	-	-	-	-	-
Net sales ¹	44.45	66.99	87.17	145	117.7	67.83
EBITDA ¹	-4.409	7.542	6.778	14.36	10.93	-4.788
EBIT ¹	-7.247	5.37	5.06	2.604	-17.03	-6.708
Net income ¹	-7.896	2.588	3.946	1.686	-3.617	2.827
Net Debt ¹	-16.47	-19.78	-91.67	-45.51	52.32	63.51
Reference price ²	0.3850	0.9550	0.7350	0.6100	0.3550	0.1850
Nbr of stocks (in thousands)	161,250	255,587	279,087	384,022	446,964	581,053
Announcement Date	8/28/20	8/27/21	7/29/22	1/30/24	1/24/25	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
OPCOM HOLDINGS	-	-	-	-	24.12M
CISCO SYSTEMS, INC.	34.43x	7.21x	18.62x	1.48%	441B
ARISTA NETWORKS, INC.	49.99x	16.96x	35.41x	-.--%	212B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	18.77x	0.78x	13.6x	2.39%	169B
ZHONGJI INNOLIGHT CO., LTD.	34.08x	10.35x	25.56x	0.3%	161B
MOTOROLA SOLUTIONS, INC.	31.16x	5.94x	17.38x	1.15%	68.61B
LUMENTUM HOLDINGS INC.	148.36x	19.1x	56.01x	-.--%	57.01B
NOKIA OYJ	35.2x	2.23x	14.46x	1.7%	56.83B
CIENA CORPORATION	71.93x	8.38x	38.68x	-.--%	53B
GARMIN LTD.	26.32x	5.7x	19.72x	1.65%	48.13B
Average	50.03x	8.52x	26.61x	0.96%	126.69B
Weighted average by Cap.	41.15x	8.62x	23.96x	1.07%