Valuation Kossan Rubber Industries OTC Markets
Stocks
KSRBF
MYL7153OO009
Medical Equipment, Supplies & Distribution
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.3329 USD | +10.97% |
|
-.--% | - |
Company Valuation: Kossan Rubber Industries
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,899 | 2,807 | 4,720 | 7,221 | 2,756 | 2,598 | - | - |
| Change | - | -42.71% | 68.18% | 52.97% | -61.83% | -5.74% | - | - |
| Enterprise Value (EV) 1 | 2,594 | 818.7 | 3,471 | 5,635 | 1,217 | 1,798 | 1,480 | 1,504 |
| Change | - | -68.44% | 324.01% | 62.33% | -78.41% | 47.74% | -17.67% | 1.63% |
| P/E | 1.72x | 17.9x | 330x | 60.2x | 18.2x | 15.9x | 14.8x | 13.2x |
| PBR | 1.22x | 0.72x | 1.23x | 1.98x | 0.75x | 0.69x | 0.67x | 0.65x |
| PEG | - | -0.2x | -3.6x | 0x | 0.7x | 1.88x | 1.97x | 1.1x |
| Capitalization / Revenue | 0.74x | 1.21x | 2.98x | 3.79x | 1.58x | 1.23x | 1.18x | 1.11x |
| EV / Revenue | 0.39x | 0.35x | 2.19x | 2.96x | 0.7x | 0.85x | 0.67x | 0.65x |
| EV / EBITDA | 0.66x | 2.38x | 18.4x | 21.2x | 4.4x | 6.12x | 4.69x | 4.29x |
| EV / EBIT | 0.68x | 3.77x | 47.6x | 35.4x | 6.89x | 9.74x | 7.13x | 6.27x |
| EV / FCF | 1.44x | -2.52x | 43.7x | -11.8x | 938x | -1,246x | 15.9x | 15.9x |
| FCF Yield | 69.4% | -39.7% | 2.29% | -8.5% | 0.11% | -0.08% | 6.27% | 6.31% |
| Dividend per Share 2 | 0.48 | 0.025 | 0.02 | 0.08 | 0.04 | 0.0309 | 0.032 | 0.0372 |
| Rate of return | 25% | 2.27% | 1.08% | 2.83% | 3.67% | 3% | 3.11% | 3.61% |
| EPS 2 | 1.118 | 0.0614 | 0.0056 | 0.047 | 0.0598 | 0.0648 | 0.0697 | 0.0781 |
| Distribution rate | 42.9% | 40.7% | 357% | 170% | 66.9% | 47.7% | 45.9% | 47.6% |
| Net sales 1 | 6,657 | 2,316 | 1,586 | 1,907 | 1,748 | 2,104 | 2,198 | 2,331 |
| EBITDA 1 | 3,919 | 343.9 | 189 | 265.9 | 276.6 | 293.7 | 315.7 | 350.6 |
| EBIT 1 | 3,804 | 217.3 | 72.85 | 159.4 | 176.5 | 184.6 | 207.5 | 240 |
| Net income 1 | 2,854 | 156.6 | 14.22 | 120 | 151.3 | 164.6 | 176.7 | 197.6 |
| Net Debt 1 | -2,305 | -1,988 | -1,249 | -1,586 | -1,539 | -800.1 | -1,118 | -1,094 |
| Reference price 2 | 1.920 | 1.100 | 1.850 | 2.830 | 1.090 | 1.030 | 1.030 | 1.030 |
| Nbr of stocks (in thousands) | 25,51,620 | 25,51,620 | 25,51,620 | 25,51,620 | 25,28,403 | 25,22,046 | - | - |
| Announcement Date | 17/02/22 | 16/02/23 | 22/02/24 | 20/02/25 | 23/02/26 | - | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 27.2x | 3.67x | 11.67x | 5.36% | 1.3TCr | ||
| 10.53x | - | - | 3.42% | 378.95Cr | ||
| 47.23x | - | - | 0.54% | 341.02Cr | ||
| 16.28x | - | - | 3.12% | 244.53Cr | ||
| 7.47x | 0.48x | 2.16x | 6.04% | 182.39Cr | ||
| 19.68x | - | - | - | 182.81Cr | ||
| 23.63x | 1.48x | 9.38x | 1.78% | 134.16Cr | ||
| 18.29x | 2.92x | 9.7x | 6.35% | 97Cr | ||
| 20.45x | 2.28x | 9x | 0.59% | 91Cr | ||
| Average | 21.20x | 2.16x | 8.38x | 3.4% | 327.87Cr | |
| Weighted average by Cap. | 24.12x | 3.07x | 10.30x | 4.05% |
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
- Stock Market
- Stocks
- 7153 Stock
- KSRBF Stock
- Valuation Kossan Rubber Industries
Select your edition
All financial news and data tailored to specific country editions
















