Company Valuation: DutaLand

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 303.9 324.6 265.5 222.6 252.8 218.5
Change - 6.81% -18.2% -16.16% 13.58% -13.58%
Enterprise Value (EV) 1 -200.8 -196.5 -148 -139.4 -25.71 -24.55
Change - 2.12% 24.71% 5.79% 81.55% 4.52%
P/E -11.3x 25.1x -5.93x 21.5x 87.4x -18x
PBR 0.24x 0.26x 0.22x 0.19x 0.21x 0.18x
PEG - -0x 0x -0x -1.2x 0x
Capitalization / Revenue 4.63x 1.84x 1.91x 1.19x 1.38x 0.48x
EV / Revenue -3.06x -1.11x -1.06x -0.74x -0.14x -0.05x
EV / EBITDA 4.71x 5.46x 1.97x 4.9x 2.16x 2.62x
EV / EBIT 4.56x 5.24x 1.93x 4.61x 1.83x 2.06x
EV / FCF 2.81x -7.94x 1.45x 1.72x 0.45x 0.78x
FCF Yield 35.6% -12.6% 68.8% 58% 224% 128%
Dividend per Share 2 0.01 0.01 - - - -
Rate of return 2.78% 2.56% - - - -
EPS 2 -0.032 0.0155 -0.054 0.0125 0.003545 -0.015
Distribution rate -31.3% 64.4% - - - -
Net sales 1 65.63 176.3 139 187.8 182.9 457
EBITDA 1 -42.65 -35.96 -75.15 -28.43 -11.92 -9.377
EBIT 1 -44.03 -37.5 -76.8 -30.22 -14.02 -11.92
Net income 1 -26.56 12.96 -44.49 10.35 2.911 -11.92
Net Debt 1 -504.6 -521.1 -413.5 -362 -278.6 -243.1
Reference price 2 0.3600 0.3900 0.3200 0.2700 0.3100 0.2700
Nbr of stocks (in thousands) 8,44,074 8,32,194 8,29,680 8,24,464 8,15,627 8,09,258
Announcement Date 07/10/20 29/10/21 31/10/22 31/10/23 30/10/24 30/10/25
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 6.1Cr
16.18x5.1x13.71x3.13% 4.61TCr
9.27x1.56x8.14x3.83% 3.2TCr
18.23x4.03x16.44x1.35% 2.79TCr
5.53x0.67x1.42x9.04% 2.66TCr
13.85x3.07x14.81x2.54% 2.53TCr
8.09x0.9x3.26x2.76% 2.07TCr
10.97x2.12x9.92x4.05% 2.08TCr
10.83x1.69x14.67x3.48% 1.97TCr
13.56x6.58x17.59x1.57% 1.97TCr
Average 11.83x 2.86x 11.11x 3.53% 2.39TCr
Weighted average by Cap. 12.25x 3.01x 11.19x 3.56%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA