Company Valuation: BP Plastics Holding Bhd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 433.5 354.7 335 365.9 175.9 216.7 -
Change - -18.18% -5.56% 9.24% -51.92% 23.18% -
Enterprise Value (EV) 433.5 354.7 335 365.9 175.9 216.7 216.7
Change - -18.18% -5.56% 9.24% -51.92% 23.18% 0%
P/E 9.33x 11.6x 9.5x 16.9x 15.3x 7.2x 8.85x
PBR 1.87x 1.45x 1.27x 1.37x 0.64x 0.77x 0.7x
PEG - -0.3x 0.6x -0.4x -0.3x 0x -0.5x
Capitalization / Revenue 0.97x 0.71x 0.71x 0.75x 0.43x 0.4x 0.42x
EV / Revenue 0x 0x 0x 0x 0x 0.4x 0.42x
EV / EBITDA 0x 0x 0x 0x 0x 4.35x 4.85x
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.0733 0.055 0.06 0.06 0.025 0.05 0.045
Rate of return 4.76% 4.37% 5.04% 4.62% 4% 6.49% 5.84%
EPS 2 0.1651 0.1085 0.1252 0.0767 0.0409 0.107 0.087
Distribution rate 44.4% 50.7% 47.9% 78.2% 61.1% 46.7% 51.7%
Net sales 1 447.2 502.6 469.6 487.7 413.7 535.4 520
EBITDA 1 67.19 45.41 51.6 37.87 32.18 49.8 44.7
EBIT - 33.84 38.08 22.34 - - -
Net income 1 46.47 30.54 35.23 21.6 11.52 30.1 24.5
Net Debt - - - - - - -
Reference price 2 1.5400 1.2600 1.1900 1.3000 0.6250 0.7700 0.7700
Nbr of stocks (in thousands) 2,81,480 2,81,479 2,81,479 2,81,479 2,81,479 2,81,439 -
Announcement Date 21/02/22 27/02/23 27/02/24 25/02/25 24/02/26 - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
7.2x - - 6.49% 5.32Cr
17.09x1.44x9.99x1.33% 1.59TCr
17.79x1.74x10.62x2.34% 1.28TCr
15.16x1.26x8.2x1.24% 1.21TCr
18.22x2.17x10.29x1.53% 1.15TCr
30.31x1.13x8.35x2.69% 930.3Cr
14.62x - - 2.73% 428.89Cr
12.15x1x6.84x2.18% 408.25Cr
15.64x2.06x9.07x6.08% 285.82Cr
Average 16.46x 1.54x 9.05x 2.96% 810.34Cr
Weighted average by Cap. 18.27x 1.55x 9.39x 2.02%

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

  1. Stock Market
  2. Stocks
  3. 5100 Stock
  4. Valuation BP Plastics Holding Bhd.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!