Valuation Pertama Digital

Stocks

Delayed BURSA MALAYSIA 03:58:08 2025-11-13 EST			5-day change	1st Jan Change
0.0950 ^MYR	+18.75%		-.--%	-

08-06	Pertama Digital Berhad Announces Resignation of Encik Amir Fazly Bin Ahmad Nazri from Chief Operating Officer, Effective from September 30, 2026	CI
07-30	Pertama Digital Berhad Announces Resignation of YTM Tunku Syed Razman Bin Tunku Syed Idrus as Independent and Non-Executive Director, Effective July 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	160.3	251.3	762.7	1,144	85.45	41.63
Change	-	56.76%	203.45%	49.96%	-92.53%	-51.28%
Enterprise Value (EV) ¹	167.9	246	636.4	992.8	-108.4	19.8
Change	-	46.49%	158.73%	56%	-110.92%	118.26%
P/E	73.6x	-30x	-20.4x	-202x	-162x	-7.39x
PBR	1.29x	1.97x	51.3x	58.5x	4.67x	3.29x
PEG	-	0x	-0x	2.4x	1.8x	-0x
Capitalization / Revenue	18.5x	45.6x	86.9x	185x	11x	5.17x
EV / Revenue	19.4x	44.6x	72.5x	161x	-13.9x	2.46x
EV / EBITDA	331x	-57.7x	-61x	-100x	261x	-1.93x
EV / EBIT	-173x	-57.6x	-60.7x	-99.6x	232x	-1.92x
EV / FCF	-40.4x	-	2.9x	45.5x	-2.5x	-0.46x
FCF Yield	-2.48%	-	34.5%	2.2%	-40.1%	-218%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.005028	-0.0194	-0.0864	-0.0129	-0.001204	-0.0129
Distribution rate	-	-	-	-	-	-
Net sales ¹	8.651	5.518	8.779	6.182	7.786	8.057
EBITDA ¹	0.508	-4.259	-10.44	-9.908	-0.415	-10.28
EBIT ¹	-0.972	-4.27	-10.48	-9.966	-0.468	-10.34
Net income ¹	2.026	-8.382	-37.43	-5.622	-0.528	-5.634
Net Debt ¹	7.563	-5.378	-126.3	-150.9	-193.9	-21.83
Reference price ²	0.3700	0.5800	1.7600	2.6100	0.1950	0.0950
Nbr of stocks (in thousands)	433,361	433,361	433,361	438,211	438,211	438,211
Announcement Date	10/30/20	5/9/22	4/28/23	4/30/24	4/30/25	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.($)
PERTAMA DIGITAL	-	-	-	-	10.19M
INTUIT INC.	21.74x	4.37x	10.34x	1.38%	94.55B
ROBINHOOD MARKETS, INC.	46.2x	15.53x	29.12x	-.--%	85.92B
ADYEN N.V.	27.62x	8.83x	17x	-.--%	38.8B
AFFIRM HOLDINGS, INC.	63.27x	5.77x	20.09x	-.--%	26.24B
HITHINK ROYALFLUSH INFORMATION NETWORK CO., LTD.	41.58x	21.71x	35.5x	2.01%	25.7B
FIDELITY NATIONAL INFORMATION SERVICES, INC.	6.35x	3.03x	7.19x	4.19%	22.13B
KASPI BANK	7.81x	-	-	8.08%	18.76B
CIRCLE INTERNET GROUP, INC.	67.6x	5.19x	22.19x	-.--%	18.18B
FUTU HOLDINGS LIMITED	12.26x	-0.35x	-0.61x	-.--%	14.75B
Average	32.71x	8.01x	17.60x	1.74%	34.5B
Weighted average by Cap.	33.39x	9.06x	18.79x	1.24%