|
Market Closed -
BURSA MALAYSIA
04:50:02 2026-08-13 EDT
|
5-day change | 1st Jan Change | ||
| 0.4650 MYR | 0.00% |
|
-1.06% | -26.19% |
Company Valuation: White Horse
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 146.9 | 140 | 134.5 | 138.9 | 158.8 | 138.9 |
| Change | - | -4.66% | -3.94% | 3.28% | 14.29% | -12.5% |
| Enterprise Value (EV) 1 | 153.9 | 32.19 | 92.47 | 62.93 | 84.22 | 31.95 |
| Change | - | -79.08% | 187.26% | -31.94% | 33.83% | -62.07% |
| P/E | -2.66x | 8.56x | 170x | -8.38x | -14.6x | -19x |
| PBR | 0.25x | 0.23x | 0.23x | 0.24x | 0.28x | 0.25x |
| PEG | - | -0x | -1.8x | 0x | 0.4x | 0.6x |
| Capitalization / Revenue | 0.36x | 0.35x | 0.33x | 0.33x | 0.36x | 0.37x |
| EV / Revenue | 0.38x | 0.08x | 0.22x | 0.15x | 0.19x | 0.08x |
| EV / EBITDA | -4.79x | -1.44x | 5.99x | -8.03x | 52.2x | 39.7x |
| EV / EBIT | -2.33x | -0.66x | -10.8x | -2.93x | -8.12x | -3.01x |
| EV / FCF | 3.54x | 0.37x | -1.65x | 2.05x | 5.6x | 1.38x |
| FCF Yield | 28.2% | 267% | -60.8% | 48.8% | 17.9% | 72.6% |
| Dividend per Share 2 | - | 0.03 | - | - | - | - |
| Rate of return | - | 4.72% | - | - | - | - |
| EPS 2 | -0.2427 | 0.0742 | 0.003591 | -0.0752 | -0.0492 | -0.0332 |
| Distribution rate | - | 40.4% | - | - | - | - |
| Net sales 1 | 410 | 399.8 | 413.6 | 421.7 | 438.5 | 380.5 |
| EBITDA 1 | -32.1 | -22.34 | 15.44 | -7.833 | 1.612 | 0.805 |
| EBIT 1 | -66 | -48.63 | -8.531 | -21.5 | -10.37 | -10.61 |
| Net income 1 | -55.27 | 16.74 | 0.792 | -16.58 | -10.86 | -7.327 |
| Net Debt 1 | 6.978 | -107.8 | -42.05 | -76 | -74.56 | -107 |
| Reference price 2 | 0.6450 | 0.6350 | 0.6100 | 0.6300 | 0.7200 | 0.6300 |
| Nbr of stocks (in thousands) | 227,711 | 220,526 | 220,526 | 220,526 | 220,526 | 220,526 |
| Announcement Date | 4/26/21 | 4/25/22 | 4/26/23 | 4/29/24 | 4/29/25 | 4/27/26 |
1MYR in Million2MYR
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 25.06M | |
| 24.63x | 2.03x | 14.95x | 0.6% | 21.52B | |
| 15.99x | - | - | 0.31% | 2.23B | |
| 18.56x | 1.17x | 8.89x | 2.65% | 1.68B | |
| 23.56x | - | - | 2.76% | 614M | |
| Average | 20.68x | 1.60x | 11.92x | 1.58% | 5.21B | |
| Weighted average by Cap. | 23.47x | 1.97x | 14.51x | 0.76% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 5009 Stock
- Valuation White Horse
Select your edition
All financial news and data tailored to specific country editions
