Valuation XOX

Stocks

Market Closed - BURSA MALAYSIA 04:54:08 2026-10-20 EDT			5-day change	1st Jan Change
0.1500 ^MYR	0.00%		+3.45%	-38.78%

10-12	XOX Berhad Announces Retirement of Kong Choo Hui as Chief Financial Officer, Effective October 12, 2026	CI
10-01	XOX Bhd Announces Change of Address	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025
Market Cap ¹	398.9	141.3	101	75.76	38.93	57.51
Change	-	-64.59%	-28.49%	-25%	-48.61%	47.73%
Enterprise Value (EV) ¹	217.7	-11.6	26.36	143.8	41.61	31.66
Change	-	-105.33%	327.23%	445.34%	-71.06%	-23.91%
P/E	-3.45x	-2.9x	-1.05x	-1.12x	-3.07x	-2.64x
PBR	1.54x	0.47x	0.44x	0.47x	0.25x	0.43x
PEG	-	0x	-0x	0x	0x	-0x
Capitalization / Revenue	1.59x	0.42x	0.34x	0.28x	0.16x	0.22x
EV / Revenue	0.87x	-0.03x	0.09x	0.53x	0.17x	0.12x
EV / EBITDA	-5.82x	0.38x	-2.83x	-14x	1.34x	-2.37x
EV / EBIT	-4.67x	0.3x	-1.44x	-10.5x	1.58x	-1.75x
EV / FCF	28.6x	-1.25x	-0.86x	-7.82x	0.7x	2.22x
FCF Yield	3.49%	-80%	-116%	-12.8%	142%	45.1%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-1.132	-0.362	-0.5725	-0.4008	-0.0733	-0.1175
Distribution rate	-	-	-	-	-	-
Net sales ¹	251.4	334.6	293.6	273.7	250.9	260.1
EBITDA ¹	-37.4	-30.19	-9.318	-10.27	31.12	-13.33
EBIT ¹	-46.56	-38.49	-18.36	-13.64	26.41	-18.11
Net income ¹	-52.32	-45.49	-90.98	-67.48	-12.58	-21.37
Net Debt ¹	-181.3	-152.9	-74.65	68.01	2.676	-25.85
Reference price ²	3.9000	1.0500	0.6000	0.4500	0.2250	0.3100
Nbr of stocks (in thousands)	102,294	134,529	168,361	168,363	173,030	185,522
Announcement Date	1/13/21	1/27/22	1/20/23	1/31/24	1/27/25	1/30/26

¹MYR in Million²MYR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
XOX	-	-	-	-	6.83M
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	1553.55x	43.32x	88.17x	-	2,008B
SOFTBANK GROUP CORP.	36.64x	5.68x	23.57x	0.23%	174B
T-MOBILE US, INC.	14.25x	2.65x	6.69x	2.66%	167B
AT&T INC.	9.76x	2.38x	6.38x	4.78%	159B
BHARTI AIRTEL LIMITED	29.25x	5.32x	9.32x	1.78%	123B
COMCAST CORPORATION	7.34x	1.32x	4.79x	6.06%	77.72B
SOFTBANK CORP.	19.43x	2.21x	8.38x	3.59%	74.53B
KDDI CORPORATION	14.71x	2.39x	7.83x	2.86%	70.76B
VODAFONE GROUP PLC	13.38x	1.42x	4.84x	3.38%	36.98B
Average	188.70x	7.41x	17.77x	3.17%	289.21B
Weighted average by Cap.	1,084.80x	31.10x	64.38x	2.86%