|
Market Closed -
BURSA MALAYSIA
04:50:03 2026-09-21 EDT
|
5-day change | 1st Jan Change | ||
| 4.400 MYR | -1.12% |
|
+3.53% | +43.32% |
| 09-18 | TA Securities Holdings Upgrades Unisem (M) to Buy From Hold; Price Target is MYR4.81 | MT |
| 09-09 | Unisem (M) Berhad Announces Change of Address, Effective Date Is 09 September 2026 | CI |
Company Valuation: Unisem (M)
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 6,581 | 4,452 | 5,339 | 4,871 | 4,952 | 7,098 | - | - |
| Change | - | -32.35% | 19.93% | -8.76% | 1.66% | 43.32% | - | - |
| Enterprise Value (EV) 1 | 6,100 | 4,093 | 5,089 | 4,780 | 4,952 | 7,616 | 7,585 | 7,411 |
| Change | - | -32.91% | 24.34% | -6.06% | 3.6% | 53.78% | -0.41% | -2.29% |
| P/E | 33.1x | 11.6x | 66.6x | 80.3x | 57.2x | 66.2x | 33.4x | 24.3x |
| PBR | 3.02x | 1.84x | 2.24x | 2.17x | 2.36x | 3.1x | 2.95x | 2.66x |
| PEG | - | 0.1x | -0.8x | -3.3x | 1.3x | 2.8x | 0.3x | 0.6x |
| Capitalization / Revenue | 4.19x | 2.5x | 3.71x | 3.08x | 2.65x | 3.34x | 2.8x | 2.34x |
| EV / Revenue | 3.89x | 2.3x | 3.53x | 3.02x | 2.65x | 3.58x | 2.99x | 2.45x |
| EV / EBITDA | 15.6x | 8.91x | 18.6x | 15.6x | 14.2x | 18.2x | 13.8x | 11.2x |
| EV / EBIT | 31.1x | 16.1x | 82.8x | 53.5x | 48.4x | 50.1x | 27.3x | 20.4x |
| EV / FCF | -41.8x | -21.5x | 426x | -138x | -30.1x | -25.4x | 38x | 20.9x |
| FCF Yield | -2.39% | -4.66% | 0.23% | -0.72% | -3.32% | -3.94% | 2.63% | 4.78% |
| Dividend per Share 2 | 0.05 | 0.06 | 0.08 | 0.08 | 0.08 | 0.0418 | 0.0804 | 0.0906 |
| Rate of return | 1.23% | 2.17% | 2.42% | 2.65% | 2.61% | 0.95% | 1.83% | 2.06% |
| EPS 2 | 0.1232 | 0.2389 | 0.0497 | 0.0376 | 0.0537 | 0.0665 | 0.1316 | 0.1812 |
| Distribution rate | 40.6% | 25.1% | 161% | 213% | 149% | 62.8% | 61.1% | 50% |
| Net sales 1 | 1,569 | 1,782 | 1,440 | 1,581 | 1,872 | 2,125 | 2,537 | 3,027 |
| EBITDA 1 | 389.9 | 459.4 | 273.2 | 307.4 | 348.1 | 417.6 | 548.7 | 662.7 |
| EBIT 1 | 196.4 | 254.5 | 61.46 | 89.28 | 102.2 | 152 | 277.9 | 362.9 |
| Net income 1 | 197.8 | 385.4 | 80.24 | 60.67 | 86.65 | 114.5 | 216.8 | 301.6 |
| Net Debt 1 | -481 | -359.6 | -250.7 | -91.25 | - | 518 | 487 | 313 |
| Reference price 2 | 4.080 | 2.760 | 3.310 | 3.020 | 3.070 | 4.400 | 4.400 | 4.400 |
| Nbr of stocks (in thousands) | 1,613,079 | 1,613,079 | 1,613,079 | 1,613,079 | 1,613,079 | 1,613,079 | - | - |
| Announcement Date | 2/25/22 | 2/23/23 | 2/27/24 | 2/28/25 | 2/24/26 | - | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 66.92x | 3.62x | 18.43x | 0.94% | 1.76B | |
| 22.3x | 12.66x | 19.18x | 0.34% | 5,367B | |
| 22.87x | 11.23x | 15.22x | 1.1% | 2,004B | |
| 38.79x | 16.35x | 24.01x | 0.73% | 1,707B | |
| 13.94x | 8.5x | 10.26x | 0.05% | 1,147B | |
| 5.28x | 3.4x | 4.11x | 0.2% | 974B | |
| 97.93x | 17.72x | 67.33x | -.--% | 914B | |
| -47.05x | 9.41x | 26.18x | -.--% | 571B | |
| 218.61x | 47.95x | 97.67x | -.--% | 294B | |
| Average | 48.84x | 14.54x | 31.38x | 0.37% | 1,442B | |
| Weighted average by Cap. | 29.27x | 12.87x | 22.76x | 0.43% |
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
- Stock Market
- Stocks
- 5005 Stock
- Valuation Unisem (M)
Select your edition
All financial news and data tailored to specific country editions
