|
Delayed
BURSA MALAYSIA
21:30:32 2026-09-08 EDT
|
5-day change | 1st Jan Change | ||
| 5.140 MYR | +1.98% |
|
-0.96% | +32.47% |
Company Valuation: Pentamaster Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,953 | 3,151 | 3,272 | 2,959 | 2,760 | 3,585 | - | - |
| Change | - | -20.29% | 3.84% | -9.57% | -6.73% | 29.9% | - | - |
| Enterprise Value (EV) 1 | 3,477 | 2,730 | 2,781 | 2,510 | 2,512 | 3,270 | 3,221 | 3,102 |
| Change | - | -21.5% | 1.88% | -9.74% | 0.05% | 30.18% | -1.48% | -3.72% |
| P/E | 54.4x | 38.3x | 36.7x | 45.4x | 44.5x | 47.4x | 31.7x | 26x |
| PBR | 6.99x | 5.03x | 4.68x | 3.96x | 3.5x | 3.97x | 3.77x | 3.32x |
| PEG | - | 2.8x | 4.47x | -1.7x | -8.87x | 2.2x | 0.6x | 1.2x |
| Capitalization / Revenue | 7.78x | 5.25x | 4.73x | 4.75x | 4.73x | 4.96x | 4.03x | 3.43x |
| EV / Revenue | 6.84x | 4.55x | 4.02x | 4.03x | 4.3x | 4.52x | 3.62x | 2.97x |
| EV / EBITDA | 26.7x | 18.9x | 17.5x | 19.7x | 20.2x | 21.3x | 16x | 13.2x |
| EV / EBIT | 28.7x | 20.4x | 19.7x | 23.7x | 26.2x | 27.1x | 18.7x | 15.4x |
| EV / FCF | 41x | -310x | 24.5x | -152x | -28.8x | 27.7x | 26.5x | 16.3x |
| FCF Yield | 2.44% | -0.32% | 4.08% | -0.66% | -3.47% | 3.61% | 3.77% | 6.14% |
| Dividend per Share 2 | 0.02 | 0.02 | 0.02 | - | - | 0.02 | 0.0214 | 0.024 |
| Rate of return | 0.36% | 0.45% | 0.43% | - | - | 0.4% | 0.43% | 0.48% |
| EPS 2 | 0.102 | 0.1158 | 0.1253 | 0.0917 | 0.0871 | 0.1063 | 0.1591 | 0.1938 |
| Distribution rate | 19.6% | 17.3% | 16% | - | - | 18.8% | 13.5% | 12.4% |
| Net sales 1 | 508.4 | 600.6 | 691.9 | 623 | 583.7 | 723 | 889.8 | 1,045 |
| EBITDA 1 | 130.3 | 144.5 | 159.1 | 127.5 | 124.1 | 153.3 | 201.8 | 235 |
| EBIT 1 | 121 | 133.8 | 141.4 | 106 | 95.82 | 120.7 | 172.5 | 201.2 |
| Net income 1 | 72.67 | 82.42 | 89.13 | 65.21 | 61.97 | 75.75 | 113.5 | 136.8 |
| Net Debt 1 | -476.2 | -421.4 | -491 | -448.9 | -248.4 | -315.5 | -363.7 | -483.5 |
| Reference price 2 | 5.550 | 4.430 | 4.600 | 4.160 | 3.880 | 5.040 | 5.040 | 5.040 |
| Nbr of stocks (in thousands) | 712,317 | 711,317 | 711,317 | 711,317 | 711,317 | 711,317 | - | - |
| Announcement Date | 2/24/22 | 2/23/23 | 2/22/24 | 2/25/25 | 2/25/26 | - | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 47.52x | 4.53x | 21.38x | 0.4% | 888M | |
| 30.81x | 5.27x | 19.16x | 0.85% | 121B | |
| 27.18x | 5.01x | 17.55x | 2.21% | 36.36B | |
| 21.4x | 1.83x | 13.19x | 2.19% | 31.12B | |
| 30.13x | 4.02x | 15.19x | 0.11% | 29.63B | |
| 19.97x | 3.38x | 10.9x | 1.55% | 27.95B | |
| 21.3x | 3.09x | 13.33x | 1.1% | 25.98B | |
| 23.03x | 2.82x | 12.15x | 1.64% | 24.68B | |
| 26.02x | 3.27x | 15.98x | 1.74% | 24.09B | |
| 95.41x | 36.02x | 78.55x | 0.4% | 24.88B | |
| Average | 34.28x | 6.92x | 21.74x | 1.22% | 34.69B | |
| Weighted average by Cap. | 31.73x | 6.40x | 20.56x | 1.21% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- PENTA Stock
- Valuation Pentamaster Corporation
Select your edition
All financial news and data tailored to specific country editions
