Company Valuation: Talam Transform

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 85.85 128.8 85.85 85.85 42.93 99.15
Change - 50% -33.33% 0% -50% 130.99%
Enterprise Value (EV) 1 157.5 198.1 154.6 110.3 321.9 402.1
Change - 25.74% -21.97% -28.63% 191.76% 24.94%
P/E 38.7x -4.23x -17.7x -5.57x -1.54x -7.76x
PBR 0.24x 0.46x 0.31x 0.33x 0.18x 0.43x
PEG - 0x 0.2x -0x -0x 0.1x
Capitalization / Revenue 2.23x 3.38x 1.29x 1.4x 0.7x 2.27x
EV / Revenue 4.1x 5.2x 2.32x 1.8x 5.23x 9.2x
EV / EBITDA -14.5x -8.33x -9.07x -266x -44.5x -75.2x
EV / EBIT -9.97x -7.27x -8.53x -75x -38.8x -63.4x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.002587 -0.0355 -0.005641 -0.0179 -0.0325 -0.0135
Distribution rate - - - - - -
Net sales 1 38.45 38.09 66.53 61.4 61.58 43.7
EBITDA 1 -10.89 -23.77 -17.05 -0.414 -7.238 -5.346
EBIT 1 -15.8 -27.25 -18.11 -1.471 -8.286 -6.342
Net income 1 2.213 -30.48 -4.843 -15.41 -27.89 -12.77
Net Debt 1 71.68 69.31 68.72 24.46 278.9 303
Reference price 2 0.1000 0.1500 0.1000 0.1000 0.0500 0.1050
Nbr of stocks (in thousands) 858,529 858,529 858,529 858,529 858,529 944,329
Announcement Date 8/28/20 8/30/21 7/29/22 7/31/23 7/31/24 7/31/25
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 23.09M
15.83x4.98x13.41x3.2% 45.06B
8.7x1.49x7.68x4.07% 30.67B
20.6x4.23x17.36x1.22% 30.47B
5.57x0.61x1.26x8.96% 26.85B
14.22x3.1x14.85x2.47% 25.48B
15.13x6.83x18.33x1.41% 21.41B
8.95x2.31x7.1x4.07% 21.11B
10.17x1.64x14.26x3.72% 18.66B
Average 12.40x 3.15x 11.78x 3.64% 24.42B
Weighted average by Cap. 12.85x 3.28x 11.78x 3.62%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 2259 Stock
  4. Valuation Talam Transform