Valuation Rexit

Stocks

Delayed BURSA MALAYSIA 21:47:00 2026-09-21 EDT			5-day change	1st Jan Change
0.4850 ^MYR	-1.02%		-1.02%	-13.39%

08-20	OpenMove AI Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-19	OpenMove AI Berhad Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	156.8	158.6	126.4	149.8	134.2	97
Change	-	1.11%	-20.26%	18.49%	-10.4%	-27.74%
Enterprise Value (EV) ¹	142.5	132.6	99.79	122.5	107.7	71.35
Change	-	-6.97%	-24.72%	22.72%	-12.08%	-33.74%
P/E	16.6x	16x	14x	13.6x	12.1x	17.6x
PBR	3.85x	3.55x	2.83x	3.02x	2.35x	1.85x
PEG	-	3.42x	-1.77x	0.6x	17.64x	-0.4x
Capitalization / Revenue	6.14x	6.29x	4.83x	5.49x	4.17x	2.84x
EV / Revenue	5.58x	5.26x	3.81x	4.49x	3.34x	2.09x
EV / EBITDA	10.6x	9.92x	7.61x	8.17x	7.56x	7.32x
EV / EBIT	11.3x	10.7x	8.4x	8.83x	8.1x	8.61x
EV / FCF	19.5x	11.8x	21.2x	11.8x	-	21.4x
FCF Yield	5.12%	8.51%	4.71%	8.47%	-	4.67%
Dividend per Share ²	0.03	0.04	0.04	0.04	0.05	0.02
Rate of return	3.33%	4.4%	5.48%	4.62%	6.45%	3.57%
EPS ²	0.0542	0.0568	0.0523	0.0636	0.064	0.0319
Distribution rate	55.3%	70.4%	76.5%	62.9%	78.1%	62.7%
Net sales ¹	25.54	25.22	26.2	27.3	32.19	34.21
EBITDA ¹	13.42	13.36	13.11	14.99	14.25	9.745
EBIT ¹	12.62	12.44	11.88	13.87	13.28	8.291
Net income ¹	9.516	9.895	9.103	11.01	11.08	5.526
Net Debt ¹	-14.36	-26.02	-26.66	-27.37	-26.57	-25.65
Reference price ²	0.9000	0.9100	0.7300	0.8650	0.7750	0.5600
Nbr of stocks (in thousands)	174,262	174,262	173,216	173,216	173,216	173,216
Announcement Date	10/30/20	10/29/21	10/21/22	10/27/23	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
REXIT	-	-	-	-	20.8M
IBM	22.54x	3.69x	12.88x	2.95%	216B
SNOWFLAKE INC.	-130.35x	18.18x	100.79x	-.--%	117B
ACCENTURE PLC	13.46x	1.48x	7.8x	3.56%	111B
TATA CONSULTANCY SERVICES LTD.	13.63x	2.48x	9.35x	6.03%	79.37B
RELX PLC	19.51x	5.17x	12.71x	2.91%	58.38B
INFOSYS LIMITED	13.79x	1.99x	8.45x	5.65%	44.37B
FUJITSU LIMITED	22.36x	1.83x	11.42x	1.31%	43.97B
NEC CORPORATION	21.06x	1.6x	10.17x	0.89%	40.66B
HCL TECHNOLOGIES LIMITED	17.22x	2.17x	10.3x	5.08%	35.23B
Average	1.47x	4.29x	20.43x	3.15%	74.64B
Weighted average by Cap.	-4.86x	5.23x	24.92x	2.95%