Company Valuation: Oppstar

Data adjusted to current consolidation scope
Fiscal Period: March 2023 2024 2025 2026 2027 2028
Market Cap 1 1,355 697.5 365.2 137.9 435.7 -
Change - -48.53% -47.65% -62.24% 215.95% -
Enterprise Value (EV) 1,348 685 365.2 137.9 435.7 435.7
Change - -49.19% -46.69% -62.24% 215.95% 0%
P/E 51.8x 45.4x -30.3x -8.6x 32.4x 29.6x
PBR 9.94x 4.7x 2.69x 1.14x 3.4x 3.4x
PEG 0.9x -1.1x 0x -0.3x -0x 3.11x
Capitalization / Revenue 23.4x 12.2x 5.71x 3.99x 6.14x 5.19x
EV / Revenue 0x 0x 0x 0x 6.14x 5.19x
EV / EBITDA - - - - - -
EV / EBIT 0x 0x -0x -0x 31.3x 29.4x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 0.008 0.008 - - - -
Rate of return 0.38% 0.73% - - - -
EPS 2 0.0411 0.024 -0.0188 -0.025 0.021 0.023
Distribution rate 19.5% 33.3% - - - -
Net sales 1 57.9 56.95 63.98 34.54 70.9 83.9
EBITDA 27.57 22.02 -9.549 - - -
EBIT 1 26.46 20.79 -10.57 -16.04 13.9 14.8
Net income 1 20.35 15.54 -12.22 -16.03 13.7 14.9
Net Debt -6.895 -12.5 - - - -
Reference price 2 2.1300 1.0900 0.5700 0.2150 0.6800 0.6800
Nbr of stocks (in thousands) 6,36,200 6,39,896 6,40,644 6,41,374 6,45,444 -
Announcement Date 29/05/23 30/05/24 23/05/25 26/05/26 - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
32.38x - - - 11Cr
-48.17x50.68x1481.47x - 4.99TCr
17.52x1x11x1.67% 1.91TCr
29.97x1.02x21.56x0.35% 1.51TCr
-1.76x2.93x12.04x-.--% 727.76Cr
39.21x4.49x26.72x1.74% 337.08Cr
Average 11.53x 12.02x 310.56x 0.94% 1.58TCr
Weighted average by Cap. -15.77x 27.46x 788.40x 0.96%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!