Valuation Opcom Holdings

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 02:20:02 29/06/2026 pm IST			5-day change	1st Jan Change
0.1800 ^MYR	-2.70%		-2.70%	-2.70%

08/06	Hextar Capital Berhad Subsidiary Legacy Core Sdn Bhd Secures MYR 60.4 Million Subcontract For Timah Tasoh Project From Jati Segera Sdn Bhd	CI
29/05	Hextar Capital Berhad Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	62.08	244.1	205.1	234.3	158.7	107.5
Change	-	293.17%	-15.96%	14.2%	-32.26%	-32.25%
Enterprise Value (EV) ¹	45.62	224.3	113.5	188.7	211	171
Change	-	391.73%	-49.42%	66.36%	11.79%	-18.95%
P/E	-7.86x	59.7x	41.5x	116x	-42.2x	32.3x
PBR	0.75x	1.83x	1.3x	1.22x	0.77x	0.41x
PEG	-	-0x	3.9x	-1.7x	0x	-0x
Capitalization / Revenue	1.4x	3.64x	2.35x	1.62x	1.35x	1.58x
EV / Revenue	1.03x	3.35x	1.3x	1.3x	1.79x	2.52x
EV / EBITDA	-10.3x	29.7x	16.7x	13.1x	19.3x	-35.7x
EV / EBIT	-6.29x	41.8x	22.4x	72.5x	-12.4x	-25.5x
EV / FCF	9.75x	124x	9.17x	-	2.49x	-
FCF Yield	10.3%	0.8%	10.9%	-	40.2%	-
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.049	0.016	0.0177	0.005266	-0.008421	0.00572
Distribution rate	-	-	-	-	-	-
Net sales ¹	44.45	66.99	87.17	145	117.7	67.83
EBITDA ¹	-4.409	7.542	6.778	14.36	10.93	-4.788
EBIT ¹	-7.247	5.37	5.06	2.604	-17.03	-6.708
Net income ¹	-7.896	2.588	3.946	1.686	-3.617	2.827
Net Debt ¹	-16.47	-19.78	-91.67	-45.51	52.32	63.51
Reference price ²	0.3850	0.9550	0.7350	0.6100	0.3550	0.1850
Nbr of stocks (in thousands)	1,61,250	2,55,587	2,79,087	3,84,022	4,46,964	5,81,053
Announcement Date	28/08/20	27/08/21	29/07/22	30/01/24	24/01/25	30/04/26

¹MYR in Million²MYR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
OPCOM HOLDINGS	-	-	-	-	2.63Cr
CISCO SYSTEMS, INC.	35.13x	7.32x	18.92x	1.46%	45TCr
ZHONGJI INNOLIGHT CO., LTD.	46.58x	14.51x	36.53x	0.23%	21TCr
FOXCONN INDUSTRIAL INTERNET CO., LTD.	22.93x	0.95x	16.67x	1.93%	20TCr
ARISTA NETWORKS, INC.	46.79x	15.81x	33.1x	-.--%	20TCr
NOKIA OYJ	45.44x	2.91x	18.83x	1.32%	7.29TCr
CIENA CORPORATION	92.12x	10.73x	49.53x	-.--%	6.79TCr
MOTOROLA SOLUTIONS, INC.	30.37x	5.78x	16.91x	1.18%	6.69TCr
LUMENTUM HOLDINGS INC.	165.4x	21.29x	62.52x	-.--%	6.36TCr
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	18.95x	2.64x	12.51x	3.22%	4.49TCr
Average	55.97x	9.11x	29.50x	1.04%	13.73TCr
Weighted average by Cap.	45.34x	9.03x	26.49x	1.03%