Company Valuation: DPS Resources

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 88.17 77.59 52.9 105.8 132.9 131.5
Change - -12% -31.82% 100% 25.58% -1%
Enterprise Value (EV) 1 88.59 85.91 65.73 82.71 170.7 184.7
Change - -3.03% -23.48% 25.82% 106.42% 8.19%
P/E 6.63x 15.1x 17.1x 24.1x 468x 63.5x
PBR 0.58x 0.49x 0.33x 0.47x 0.53x 0.52x
PEG - -0.2x -0.4x -4.52x -4.9x 0x
Capitalization / Revenue 1.12x 0.88x 0.97x 1.71x 2.37x 2.27x
EV / Revenue 1.13x 0.98x 1.21x 1.34x 3.04x 3.18x
EV / EBITDA 5.38x 9.78x 8.85x 8.07x 19.8x 31.4x
EV / EBIT 6.98x 16.2x 15.6x 10.6x 30x 52.4x
EV / FCF -9.49x 19.1x -15.5x 4.31x 6.35x 106x
FCF Yield -10.5% 5.25% -6.47% 23.2% 15.7% 0.94%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0943 0.0365 0.0219 0.0207 0.001068 0.0078
Distribution rate - - - - - -
Net sales 1 78.74 88.07 54.51 61.89 56.1 58
EBITDA 1 16.45 8.788 7.426 10.24 8.639 5.89
EBIT 1 12.7 5.314 4.226 7.789 5.696 3.528
Net income 1 11.6 5.145 3.09 6.363 0.2634 2.095
Net Debt 1 0.4225 8.32 12.83 -23.09 37.86 53.17
Reference price 2 0.6250 0.5500 0.3750 0.5000 0.5000 0.4950
Nbr of stocks (in thousands) 1,41,065 1,41,065 1,41,065 2,11,597 2,65,734 2,65,734
Announcement Date 25/08/21 28/07/22 28/07/23 31/07/24 31/07/25 31/07/26
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 3.39Cr
52.38x2.43x23.13x0.07% 9.12TCr
12.03x1.03x5.66x4.85% 6.69TCr
25.33x1.95x19.66x1.15% 5.5TCr
26.47x3.25x18.01x0.25% 4.7TCr
50.03x4.01x25.36x2.16% 3.94TCr
26.14x0.65x10.71x2.38% 3.18TCr
20.33x1.42x13.1x0.23% 2.99TCr
5.28x0.34x6.68x5.33% 2.84TCr
21.69x0.41x6.45x2.83% 2.7TCr
Average 26.63x 1.72x 14.31x 2.14% 4.17TCr
Weighted average by Cap. 29.68x 1.90x 15.63x 1.92%

Y-o-Y evolution of P/E

Valuation ratios - P/E - DPS Resources

Historical PBR trend

Valuation ratios - PBR - DPS Resources

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - DPS Resources

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - DPS Resources

  1. Stock Market
  2. Stocks
  3. 7198 Stock
  4. Valuation DPS Resources