Company Valuation: Pintaras Jaya

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 414.7 391.4 280.3 286.9 245.5 204 - -
Change - -5.6% -28.39% 2.37% -14.45% -16.89% - -
Enterprise Value (EV) 414.7 365.3 164.9 164.1 245.5 204 204 204
Change - -11.91% -54.85% -0.53% 49.62% -16.89% 0% 0%
P/E 6.46x 9.52x -130x -57.7x 8.6x 6.85x 7.24x 6.47x
PBR 1.12x 0.98x 0.7x 0.73x 0.61x 0.51x 0.48x 0.46x
PEG - -0.3x 1x -0x -0x 0.98x 1.16x 0.5x
Capitalization / Revenue 1.12x 0.88x 0.84x 0.94x 0.66x 0.42x 0.47x 0.45x
EV / Revenue 0x 0x 0x 0x 0x 0.52x 0.47x 0.45x
EV / EBITDA 0x 0x 0x 0x 0x 3.14x 3.09x 3x
EV / EBIT 0x 0x 0x -0x 0x 7.56x 7.56x 7.03x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.1 0.1 0.05 0.05 0.06 0.06 0.05 0.06
Rate of return 4% 4.24% 2.96% 2.89% 4.05% 4.76% 4.07% 4.88%
EPS 2 0.387 0.248 -0.013 -0.03 0.172 0.184 0.17 0.19
Distribution rate 25.8% 40.3% -385% -167% 34.9% 32.6% 29.4% 31.6%
Net sales 1 370.4 443.1 333.1 304.9 369.7 492.3 430 449
EBITDA 1 108.5 82.63 42.81 37.82 62.9 63.81 66 68
EBIT 1 76.41 49.23 7.43 -13.92 34.48 35.63 27 29
Net income 1 64.12 41.2 -2.119 -4.971 28.58 30.53 28 32
Net Debt - -26.16 -115.4 -122.9 - - - -
Reference price 2 2.500 2.360 1.690 1.730 1.480 1.230 1.230 1.230
Nbr of stocks (in thousands) 165,865 165,865 165,865 165,865 165,865 165,865 - -
Announcement Date 8/30/21 8/29/22 8/25/23 8/27/24 8/28/25 8/28/26 - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
7.69x - - 4.88% 50.03M
55.55x2.56x24.44x0.07% 96.61B
12.32x1.05x5.78x4.74% 71.15B
33.61x4.22x22.93x0.2% 57.36B
26.25x2.02x19.86x1.17% 56.1B
51.14x4.05x25.76x1.85% 40.24B
27.41x0.69x11.34x2.25% 34.52B
23.13x1.58x14.56x0.2% 33.42B
22.16x0.44x7.02x2.71% 30.26B
4.97x0.31x5.8x5.91% 26.59B
Average 26.42x 1.88x 15.27x 2.4% 44.63B
Weighted average by Cap. 31.87x 2.10x 16.77x 1.84%

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

  1. Stock Market
  2. Stocks
  3. 9598 Stock
  4. Valuation Pintaras Jaya
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!