Valuation Power Root

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 04:50:01 2026-07-03 EDT			5-day change	1st Jan Change
1.150 ^MYR	+2.68%		+7.48%	-8.73%

06-04	Power Root Berhad Announces Fourth Interim Single Tier Dividend for the Year Ended from 01 April 2025 to 31 March 2026, Payable on 13 July 2026	CI
05-28	Power Root Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	726.7	567.7	903.1	761.3	594.2	473.9	-	-
Change	-	-21.88%	59.08%	-15.7%	-21.96%	-20.24%	-	-
Enterprise Value (EV)	641.3	567.7	857.9	647.6	600.3	473.9	473.9	473.9
Change	-	-11.47%	51.12%	-24.52%	-7.3%	-21.06%	0%	0%
P/E	27.3x	22.3x	15.4x	18.5x	19.7x	28.2x	16.4x	14.4x
PBR	2.71x	2.13x	3.12x	2.29x	2x	1.64x	1.69x	1.67x
PEG	-	-7.02x	0x	-0.5x	-1x	-0.6x	0.4x	1x
Capitalization / Revenue	2.35x	1.63x	1.98x	1.82x	1.42x	1.37x	1.29x	1.19x
EV / Revenue	0x	0x	0x	0x	0x	1.33x	1.29x	1.19x
EV / EBITDA	0x	0x	0x	0x	0x	10.1x	8.62x	7.52x
EV / EBIT	0x	0x	0x	0x	0x	14.6x	11.8x	9.87x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.06	0.049	0.1175	0.071	0.052	0.039	0.06	0.07
Rate of return	3.49%	3.6%	5.54%	4.3%	3.71%	3.55%	5.22%	6.09%
EPS ²	0.063	0.061	0.138	0.089	0.071	0.039	0.07	0.08
Distribution rate	95.2%	80.3%	85.1%	79.8%	73.2%	100%	85.7%	87.5%
Net sales ¹	309.2	347.9	455.8	419.3	417.9	336.8	368	397
EBITDA ¹	38.96	38.47	79.58	57.49	53.06	39.66	55	63
EBIT ¹	32.14	31.48	70.88	47.06	42.32	27.71	40	48
Net income ¹	28.1	26.2	59.35	41.6	31.99	16.67	28	34
Net Debt	-85.43	-	-45.21	-113.8	6.159	-	-	-
Reference price ²	1.720	1.360	2.120	1.650	1.400	1.150	1.150	1.150
Nbr of stocks (in thousands)	422,506	417,438	426,005	461,422	424,395	412,094	-	-
Announcement Date	5/28/21	5/31/22	5/25/23	5/23/24	5/28/25	5/28/26	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
POWER ROOT	23x	-	-	4.43%	116M
THE COCA-COLA COMPANY	25.52x	7.93x	22.51x	2.53%	362B
KEURIG DR PEPPER INC.	16.96x	2.8x	11.56x	2.8%	45.31B
COCA-COLA HELLENIC	20.97x	1.84x	11.56x	2.15%	25.16B
VARUN BEVERAGES LIMITED	49.8x	6.73x	29.18x	0.38%	18.32B
SWIRE PACIFIC LIMITED	9.83x	1.72x	9.88x	4.86%	12.79B
PRIMO BRANDS CORPORATION	27.96x	2.01x	9.26x	1.93%	9.08B
SUNTORY BEVERAGE & FOOD LIMITED	15.87x	0.66x	5.04x	2.64%	8.79B
CELSIUS HOLDINGS, INC.	22.22x	2.5x	10.74x	-.--%	8.48B
Average	23.57x	3.27x	13.72x	2.41%	54.45B
Weighted average by Cap.	24.81x	6.60x	20.09x	2.47%