Valuation Power Root

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 04:50:01 2026-08-03 EDT			5-day change	1st Jan Change
1.090 ^MYR	-0.91%		0.00%	-13.49%

07-24	Power Root Seeks Renewal of Share Buyback, Transactions Authority	MT
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

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	449.2	-	-
Change	-	-21.88%	59.08%	-15.7%	-21.96%	-24.4%	-	-
Enterprise Value (EV)	641.3	567.7	857.9	647.6	600.3	449.2	449.2	449.2
Change	-	-11.47%	51.12%	-24.52%	-7.3%	-25.18%	0%	0%
P/E	27.3x	22.3x	15.4x	18.5x	19.7x	28.2x	15.7x	13.8x
PBR	2.71x	2.13x	3.12x	2.29x	2x	1.64x	1.62x	1.59x
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	1.22x	1.13x
EV / Revenue	0x	0x	0x	0x	0x	1.26x	1.22x	1.13x
EV / EBITDA	0x	0x	0x	0x	0x	9.56x	8.17x	7.13x
EV / EBIT	0x	0x	0x	0x	0x	13.8x	11.2x	9.36x
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%	5.45%	6.36%
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	1.100	1.100	1.100
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	22x	-	-	4.64%	111M
THE COCA-COLA COMPANY	26.13x	8.09x	23.15x	2.43%	377B
KEURIG DR PEPPER INC.	15.5x	2.68x	11.24x	3%	42.34B
COCA-COLA HELLENIC	20.33x	1.79x	11.24x	2.21%	24.58B
ARCA CONTINENTAL, S.A.B. DE C.V.	16.6x	1.46x	7.16x	4.51%	19.42B
VARUN BEVERAGES LIMITED	43.58x	5.79x	25.19x	0.43%	15.67B
SWIRE PACIFIC LIMITED	11.19x	1.91x	10.93x	4.09%	15.33B
SUNTORY BEVERAGE & FOOD LIMITED	15.91x	0.67x	5.03x	2.63%	8.92B
CELSIUS HOLDINGS, INC.	19.94x	2.17x	9.33x	-.--%	7.47B
Average	21.24x	3.07x	12.91x	2.66%	56.74B
Weighted average by Cap.	24.42x	6.61x	20.16x	2.5%