Company Valuation: Bertam Alliance

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 26.88 22.33 16.13 37.22 67.73 50.8
Change - -16.92% -27.78% 130.77% 82% -25%
Enterprise Value (EV) 1 27.61 22.56 17.65 40.44 63.31 48.21
Change - -18.31% -21.76% 129.17% 56.54% -23.85%
P/E -0.66x -4.76x 1.05x 65.2x 27.9x 41.6x
PBR 0.23x 0.19x 0.12x 0.28x 0.45x 0.33x
PEG - 0.1x -0x -0.7x 0x -0.8x
Capitalization / Revenue 4.21x 6.37x 0.75x 1.64x 2.06x 2.02x
EV / Revenue 4.33x 6.43x 0.82x 1.78x 1.93x 1.91x
EV / EBITDA -5.35x -14.1x 17.1x 45.6x 31.1x 379x
EV / EBIT -5.07x -12.8x 20.7x 52.2x 32.7x 1,787x
EV / FCF 25.6x -10.6x -1.1x -21.3x -6.03x -14.9x
FCF Yield 3.9% -9.41% -91.3% -4.69% -16.6% -6.71%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.1975 -0.0189 0.0617 0.002299 0.005012 0.002524
Distribution rate - - - - - -
Net sales 1 6.378 3.506 21.61 22.74 32.83 25.2
EBITDA 1 -5.164 -1.602 1.035 0.8861 2.033 0.1272
EBIT 1 -5.441 -1.768 0.8534 0.7746 1.934 0.027
Net income 1 -40.84 -4.487 15.31 0.5704 1.817 1.221
Net Debt 1 0.735 0.2266 1.521 3.228 -4.422 -2.589
Reference price 2 0.1300 0.0900 0.0650 0.1500 0.1400 0.1050
Nbr of stocks (in thousands) 2,06,756 2,48,106 2,48,106 2,48,106 4,83,806 4,83,806
Announcement Date 31/05/21 29/04/22 28/04/23 30/04/24 30/04/25 30/04/26
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 1.48Cr
58.12x - - - 6.23TCr
12.5x4.38x11.24x3.85% 3.96TCr
5.64x0.74x1.53x8.73% 2.76TCr
8.48x1.49x8.31x4.17% 2.82TCr
18.13x3.98x16.02x1.35% 2.8TCr
13.88x3.09x14.79x2.52% 2.56TCr
9.88x1.93x7.95x4.25% 1.98TCr
7.52x0.83x3.03x2.97% 1.92TCr
8.18x2.92x6.81x-.--% 1.94TCr
Average 15.81x 2.42x 8.71x 3.48% 2.7TCr
Weighted average by Cap. 21.77x 2.59x 9.14x 3.64%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Bertam Alliance

Historical PBR trend

Valuation ratios - PBR - Bertam Alliance

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Bertam Alliance

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Bertam Alliance

  1. Stock Market
  2. Stocks
  3. 9814 Stock
  4. Valuation Bertam Alliance