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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 23.19M
21.07x4.29x17.6x1.19% 31.25B
5.74x0.67x1.37x8.7% 27.67B
14.27x3.1x14.88x2.46% 25.64B
15.33x6.87x18.44x1.4% 21.75B
32.18x15.26x49.41x1.28% 17.3B
7.4x1.64x5.3x2.98% 16.63B
9.53x28.06x - 2.31% 16.35B
27.06x11.07x26.73x3.71% 15.3B
Average 16.57x 8.87x 19.10x 3% 19.1B
Weighted average by Cap. 16.09x 7.57x 17.50x 3.13%

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