Company Valuation: Kawan Renergy

Data adjusted to current consolidation scope
Fiscal Period: October 2024 2025 2026 2027 2028
Market Cap 1 302.5 412.5 217.2 - -
Change - 36.36% -47.33% - -
Enterprise Value (EV) 302.5 412.5 217.2 217.2 217.2
Change - 36.36% -47.33% 0% 0%
P/E 11x 17.4x 13.4x 9.4x 8.59x
PBR - 3.75x 1.84x 1.69x 1.54x
PEG - -1.3x -0.4x 0.2x 0.9x
Capitalization / Revenue - 2.99x 1.3x 1.17x 1.4x
EV / Revenue - 0x 1.3x 1.17x 1.4x
EV / EBITDA - 0x 10.6x 7.39x 6.02x
EV / EBIT - 0x 10.9x 7.72x 6.96x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - 0.0125 0.01 0.0145 0.019
Rate of return - 1.67% 2.53% 3.67% 4.81%
EPS 2 0.05 0.0431 0.0295 0.042 0.046
Distribution rate - 29% 33.9% 34.5% 41.3%
Net sales 1 - 138 166.7 186 154.7
EBITDA 1 - 34.75 20.5 29.4 36.1
EBIT 1 - 29.82 19.85 28.15 31.2
Net income 1 18.01 23.69 16.15 23.2 25.5
Net Debt - - - - -
Reference price 2 0.5500 0.7500 0.3950 0.3950 0.3950
Nbr of stocks (in thousands) 5,50,000 5,50,000 5,50,000 - -
Announcement Date 27/02/25 29/12/25 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
13.39x - - 2.53% 5.32Cr
100.36x9.09x56.36x1.45% 57Cr
-76.8x0.91x35.92x - 54Cr
12.14x - - 5.47% 43Cr
Average 12.27x 5.00x 46.14x 3.15% 40.02Cr
Weighted average by Cap. 13.97x 5.13x 46.48x 3.15%

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. 0307 Stock
  4. Valuation Kawan Renergy