Company Valuation: SKP Resources

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 2,203 1,953 1,414 1,414 617 506.3 - -
Change - -11.34% -27.6% 0% -56.36% -17.93% - -
Enterprise Value (EV) 1 2,152 1,906 1,369 1,422 564.4 409.5 408.8 416.4
Change - -11.41% -28.15% 3.85% -60.31% -27.44% -0.17% 1.84%
P/E 13x 13.5x 14.6x 11.9x 18.4x 11.9x 9.11x 6.38x
PBR 2.71x 2.23x 1.59x 1.46x 0.66x 0.53x 0.48x 0.48x
PEG - -0.9x -0.4x 0.5x -0.3x 0.4x 0.3x 0.1x
Capitalization / Revenue 0.95x 0.77x 0.76x 0.64x 0.34x 0.31x 0.27x 0.23x
EV / Revenue 0.93x 0.75x 0.73x 0.64x 0.31x 0.25x 0.22x 0.19x
EV / EBITDA 8.5x 8.4x 8.23x 6.99x 5.01x 3.87x 3.22x 2.7x
EV / EBIT 10x 10.5x 11.4x 9.61x 10.4x 7.98x 5.66x 4.13x
EV / FCF -382x 27.7x 7.98x 22.8x 2.69x 9.18x 17.2x 11.4x
FCF Yield -0.26% 3.62% 12.5% 4.38% 37.1% 10.9% 5.8% 8.75%
Dividend per Share 2 0.0555 0.045 0.0292 - - 0.00992 0.0175 0.0265
Rate of return 3.94% 3.6% 3.23% - - 3.05% 5.37% 8.15%
EPS 2 0.1087 0.0925 0.0619 0.0759 0.0215 0.0272 0.0357 0.051
Distribution rate 51.1% 48.6% 47.2% - - 36.4% 48.9% 52%
Net sales 1 2,318 2,532 1,863 2,223 1,813 1,653 1,868 2,163
EBITDA 1 253.2 226.9 166.5 203.4 112.8 105.8 126.8 154.4
EBIT 1 214.2 182.2 120.5 148 54.42 51.35 72.27 100.7
Net income 1 169.8 144.5 96.76 118.6 33.55 41.76 57.55 80.08
Net Debt 1 -51.28 -46.94 -44.5 8.213 -52.6 -96.83 -97.51 -89.98
Reference price 2 1.4100 1.2500 0.9050 0.9050 0.3950 0.3250 0.3250 0.3250
Nbr of stocks (in thousands) 1,562,267 1,562,360 1,562,360 1,562,360 1,561,985 1,557,960 - -
Announcement Date 5/27/22 5/30/23 5/31/24 5/30/25 5/29/26 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.75x0.24x3.8x3.1% 123M
32.8x6.07x18.59x0.62% 204B
13.74x0.31x6.93x3.66% 114B
38.87x6.27x20.33x0.92% 89.91B
26.59x9.34x19.83x0.47% 86.66B
70.63x7.46x34.87x0.2% 79.6B
19.96x1.19x13.59x0.66% 67.43B
19.01x3.23x12.27x1.4% 60.41B
38.07x5.36x20.17x0.02% 55.2B
65.9x29.63x65.85x0.4% 43.39B
Average 33.73x 6.91x 21.62x 1.14% 80.07B
Weighted average by Cap. 33.89x 6.37x 20.65x 1.04%

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. 7155 Stock
  4. Valuation SKP Resources
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!