Valuation Oppstar

Stocks

Market Closed - BURSA MALAYSIA 04:59:30 2026-10-23 EDT			5-day change	1st Jan Change
0.5850 ^MYR	0.00%		-9.30%	+88.71%

10-05	Rapidus Taps 17 Global Tech Firms for New Chip Design Ecosystem	MT
10-05	Malaysian Shares End in Green Again Tracking Regional Gains; Kelington Shares Gain 3%	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,355	697.5	365.2	137.9	378.5	-
Change	-	-48.53%	-47.65%	-62.24%	174.47%	-
Enterprise Value (EV)	1,348	685	365.2	137.9	378.5	378.5
Change	-	-49.19%	-46.69%	-62.24%	174.47%	0%
P/E	51.8x	45.4x	-30.3x	-8.6x	27.9x	25.4x
PBR	9.94x	4.7x	2.69x	1.14x	2.93x	2.93x
PEG	0.9x	-1.1x	0x	-0.3x	-0x	2.67x
Capitalization / Revenue	23.4x	12.2x	5.71x	3.99x	5.34x	4.51x
EV / Revenue	0x	0x	0x	0x	5.34x	4.51x
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	0x	0x	-0x	-0x	27.2x	25.6x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	0.008	0.008	-	-	-	-
Rate of return	0.38%	0.73%	-	-	-	-
EPS ²	0.0411	0.024	-0.0188	-0.025	0.021	0.023
Distribution rate	19.5%	33.3%	-	-	-	-
Net sales ¹	57.9	56.95	63.98	34.54	70.9	83.9
EBITDA	27.57	22.02	-9.549	-	-	-
EBIT ¹	26.46	20.79	-10.57	-16.04	13.9	14.8
Net income ¹	20.35	15.54	-12.22	-16.03	13.7	14.9
Net Debt	-6.895	-12.5	-	-	-	-
Reference price ²	2.1300	1.0900	0.5700	0.2150	0.5850	0.5850
Nbr of stocks (in thousands)	636,200	639,896	640,644	641,374	646,979	-
Announcement Date	5/29/23	5/30/24	5/23/25	5/26/26	-	-

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.($)
OPPSTAR	27.86x	-	-	-	92.64M
CEREBRAS SYSTEMS INC.	-28.02x	24.12x	704.85x	-	26.33B
CDW CORPORATION	18.94x	1.06x	11.68x	1.54%	20.64B
UNISPLENDOUR CORPORATION LIMITED	24.26x	0.8x	18.58x	0.5%	11.14B
MOBILEYE GLOBAL INC.	-1.34x	2.07x	8.52x	-.--%	5.56B
TSINGHUA TONGFANG CO., LTD.	46.43x	-	-	-	3.26B
TATA TECHNOLOGIES LIMITED	34.74x	3.74x	22.56x	2.1%	2.81B
DIEBOLD NIXDORF, INCORPORATED	20.62x	0.74x	5.52x	-	2.35B
Average	17.94x	5.42x	128.62x	1.04%	9.02B
Weighted average by Cap.	3.00x	10.02x	277.91x	1.08%