Valuation Opcom Holdings

Stocks

Delayed BURSA MALAYSIA 01:21:19 11/09/2026 pm IST			5-day change	1st Jan Change
0.1800 ^MYR	+2.86%		-2.70%	-2.70%

28/08	Hextar Capital Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
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

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
OPCOM HOLDINGS	-	-	-	-	2.5Cr
CISCO SYSTEMS, INC.	26.39x	5.87x	15.2x	1.59%	42TCr
ARISTA NETWORKS, INC.	49.84x	17.6x	35.33x	-.--%	24TCr
FOXCONN INDUSTRIAL INTERNET CO., LTD.	21.54x	0.87x	15.46x	2.15%	19TCr
ZHONGJI INNOLIGHT CO., LTD.	28.8x	9.09x	21.95x	0.45%	16TCr
LUMENTUM HOLDINGS INC.	44.14x	13.03x	29.68x	-.--%	8.39TCr
MOTOROLA SOLUTIONS, INC.	33.66x	6.53x	18.66x	1%	7.68TCr
NOKIA OYJ	44.17x	2.34x	15.23x	1.63%	6.02TCr
GARMIN LTD.	27.18x	6.13x	20.46x	1.52%	5.25TCr
CIENA CORPORATION	58.08x	7.48x	33.09x	-.--%	4.74TCr
Average	37.09x	7.66x	22.78x	0.93%	13.27TCr
Weighted average by Cap.	33.71x	8.04x	21.61x	1.06%