Company Valuation: Oppstar

Data adjusted to current consolidation scope
Fiscal Period: March 2023 2024 2025 2026 2027 2028
Market Cap 1 1,355 697.5 365.2 339.9 - -
Change - -48.53% -47.65% -6.91% - -
Enterprise Value (EV) 1,348 685 365.2 339.9 408.9 407.9
Change - -49.19% -46.69% -6.91% 20.3% -0.24%
P/E Ratio 51.8x 45.4x -30.3x -8.6x 44.2x 26.5x
PBR 9.94x 4.7x 2.69x 2.65x 2.65x 2.41x
PEG 0.9x -1.1x 0x -0.3x -0x 0.4x
Capitalization / Revenue 23.4x 12.2x 5.71x 3.99x 5.67x 4.25x
EV / Revenue 0x 0x 0x 10.3x 5.67x 4.25x
EV / EBITDA - - - - 113,309,412x 24,280,588x
EV / EBIT 0x 0x -0x -30.9x - 34x
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 0.012 0.02
Distribution rate 19.5% 33.3% - - - -
Net sales 1 57.9 56.95 63.98 34.54 60 80
EBITDA 27.57 22.02 -9.549 - 3 14
EBIT 1 26.46 20.79 -10.57 -16.04 - 10
Net income 1 20.35 15.54 -12.22 -16.03 8 14
Net Debt -6.895 -12.5 - - 69 68
Reference price 2 2.1300 1.0900 0.5700 0.5300 0.5300 0.5300
Nbr of stocks (in thousands) 636,200 639,896 640,644 641,374 - -
Announcement Date 5/29/23 5/30/24 5/23/25 5/26/26 - -
1MYR in Million2MYR
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-33.13x - - - 83.78M
-52.34x54.49x-285.74x - 47B
14.85x0.93x10x1.93% 16.89B
29.08x0.8x18.89x0.36% 10.63B
-1.84x3.33x23.07x-.--% 7.87B
37.94x4.57x26.25x1.83% 3.25B
18.21x0.84x6.32x - 2.83B
Average 1.83x 10.83x -33.54x 1.03% 12.65B
Weighted average by Cap. -19.67x 29.71x -144.41x 1.1%

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!