Valuation P.A. Resources

Stocks

Delayed BURSA MALAYSIA Other stock markets 21:32:16 2026-07-20 EDT			5-day change	1st Jan Change
0.1950 ^MYR	+2.63%		+5.41%	+34.48%

07-14	P.A Resources Secures $322 Million First Solar Supply Extension; Shares Jump 5%	MT
07-14	P.A. Resources Arm Bags New Order Worth $322 Million; Shares Up 3%	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025
Market Cap ¹	123.4	481.8	349.7	380.9	569.7	263.3
Change	-	290.28%	-27.41%	8.91%	49.59%	-53.78%
Enterprise Value (EV) ¹	137	470.3	365.6	355.4	508.6	233.9
Change	-	243.26%	-22.27%	-2.78%	43.11%	-54.01%
P/E	12.5x	16.5x	8.68x	11.7x	12.8x	9.67x
PBR	0.94x	2.7x	1.57x	1.36x	1.8x	0.8x
PEG	-	0x	0.3x	-0.4x	0.4x	-0.2x
Capitalization / Revenue	0.61x	1.72x	0.85x	0.83x	1.01x	0.49x
EV / Revenue	0.68x	1.68x	0.89x	0.77x	0.9x	0.43x
EV / EBITDA	8.01x	14.8x	8.11x	6.92x	7.45x	4.92x
EV / EBIT	13.1x	18.8x	9.52x	7.93x	8.31x	5.87x
EV / FCF	-11.4x	66.2x	-8.7x	216x	15.5x	156x
FCF Yield	-8.75%	1.51%	-11.5%	0.46%	6.46%	0.64%
Dividend per Share ²	-	-	-	0.01	0.01	0.01
Rate of return	-	-	-	3.92%	2.63%	5.71%
EPS ²	0.008791	0.0236	0.0311	0.0219	0.0298	0.0181
Distribution rate	-	-	-	45.7%	33.6%	55.2%
Net sales ¹	202.4	280.3	411.3	461.5	564.6	541.1
EBITDA ¹	17.1	31.72	45.06	51.38	68.24	47.58
EBIT ¹	10.49	25.02	38.41	44.8	61.18	39.81
Net income ¹	9.277	31.38	43.51	31.37	45.73	28
Net Debt ¹	13.57	-11.47	15.88	-25.45	-61.09	-29.43
Reference price ²	0.1100	0.3900	0.2700	0.2550	0.3800	0.1750
Nbr of stocks (in thousands)	1,122,253	1,235,369	1,295,227	1,493,552	1,499,278	1,504,769
Announcement Date	10/30/20	10/29/21	10/31/22	10/31/23	10/30/24	10/30/25

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.($)
P.A. RESOURCES	-	-	-	-	67.97M
SHANDONG HONGQIAO ALUMINUM INDUSTRY HOLDING COMPANY LIMITED	7.36x	1.24x	4.54x	-	34.78B
HINDALCO INDUSTRIES LIMITED	9.14x	0.87x	6.49x	0.57%	21.67B
ALUMINUM CORPORATION OF CHINA LIMITED	5.11x	0.56x	2.43x	7.67%	20.28B
NORSK HYDRO ASA	9.7x	0.83x	4.89x	6.06%	17.32B
ALCOA CORPORATION	7.21x	0.82x	4x	0.91%	11.61B
INNER MONGOLIA DIAN TOU ENERGY CORPORATION LIMITED	7.02x	-	-	3.98%	11.59B
TIANSHAN ALUMINUM GROUP CO.,LTD	6.72x	1.41x	4.15x	8.19%	8.12B
HENAN SHENHUO COAL INDUSTRY AND ELECTRICITY POWER CO. LTD	6.3x	1.1x	3.44x	7.73%	7.9B
NATIONAL ALUMINIUM COMPANY LIMITED	11.15x	3.13x	6.94x	3.07%	6.48B
Average	7.75x	1.24x	4.61x	4.77%	13.98B
Weighted average by Cap.	7.64x	1.07x	4.56x	4.55%