Company Valuation: Talam Transform

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 128.8 85.85 85.85 42.93 99.15 94.6
Change - -33.33% 0% -50% 130.99% -4.6%
Enterprise Value (EV) 1 198.1 154.6 110.3 321.9 402.1 396.8
Change - -21.97% -28.63% 191.76% 24.94% -1.33%
P/E -4.23x -17.7x -5.57x -1.54x -7.76x -2.3x
PBR 0.46x 0.31x 0.33x 0.18x 0.43x 0.43x
PEG - 0.2x -0x -0x 0.1x -0x
Capitalization / Revenue 3.38x 1.29x 1.4x 0.7x 2.27x 4.69x
EV / Revenue 5.2x 2.32x 1.8x 5.23x 9.2x 19.7x
EV / EBITDA -8.33x -9.07x -266x -44.5x -75.2x -19.4x
EV / EBIT -7.27x -8.53x -75x -38.8x -63.4x -18.5x
EV / FCF -0.83x -6.88x 13.9x -14.2x -13.8x -8.46x
FCF Yield -121% -14.5% 7.21% -7.03% -7.27% -11.8%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0355 -0.005641 -0.0179 -0.0325 -0.0135 -0.0348
Distribution rate - - - - - -
Net sales 1 38.09 66.53 61.4 61.58 43.7 20.19
EBITDA 1 -23.77 -17.05 -0.414 -7.238 -5.346 -20.41
EBIT 1 -27.25 -18.11 -1.471 -8.286 -6.342 -21.4
Net income 1 -30.48 -4.843 -15.41 -27.89 -12.77 -37.45
Net Debt 1 69.31 68.72 24.46 278.9 303 302.2
Reference price 2 0.1500 0.1000 0.1000 0.0500 0.1050 0.0800
Nbr of stocks (in thousands) 858,529 858,529 858,529 858,529 944,329 1,182,475
Announcement Date 8/30/21 7/29/22 7/31/23 7/31/24 7/31/25 7/31/26
1MYR in Million2MYR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 24.59M
15.26x4.86x13.08x3.32% 43.43B
8.97x1.53x7.99x3.96% 31.01B
18.33x4.04x16.49x1.34% 27.94B
6.26x0.37x0.73x8.94% 26.9B
13.59x3.04x14.66x2.6% 24.61B
12.43x2.19x7.83x3.82% 21.45B
8.18x0.91x3.3x2.73% 20.93B
13.68x6.6x17.64x1.56% 19.77B
10.32x1.66x14.33x3.66% 18.8B
Average 11.89x 2.80x 10.67x 3.55% 23.49B
Weighted average by Cap. 12.17x 2.91x 10.70x 3.61%

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