Valuation Pentamaster Corporation OTC Markets

Stocks

Delayed OTC Markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

10/08	AmInvestment Bank Downgrades Pentamaster to Hold from Buy; Price Target is MYR4.85	MT
06/08	Pentamaster Corporation Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,953	3,151	3,272	2,959	2,760	3,941	-	-
Change	-	-20.29%	3.84%	-9.57%	-6.73%	42.78%	-	-
Enterprise Value (EV) ¹	3,477	2,730	2,781	2,510	2,512	3,625	3,577	3,457
Change	-	-21.5%	1.88%	-9.74%	0.05%	44.34%	-1.33%	-3.35%
P/E	54.4x	38.3x	36.7x	45.4x	44.5x	52.1x	34.8x	28.6x
PBR	6.99x	5.03x	4.68x	3.96x	3.5x	4.36x	4.15x	3.65x
PEG	-	2.8x	4.47x	-1.7x	-8.87x	2.4x	0.7x	1.3x
Capitalization / Revenue	7.78x	5.25x	4.73x	4.75x	4.73x	5.45x	4.43x	3.77x
EV / Revenue	6.84x	4.55x	4.02x	4.03x	4.3x	5.01x	4.02x	3.31x
EV / EBITDA	26.7x	18.9x	17.5x	19.7x	20.2x	23.7x	17.7x	14.7x
EV / EBIT	28.7x	20.4x	19.7x	23.7x	26.2x	30x	20.7x	17.2x
EV / FCF	41x	-310x	24.5x	-152x	-28.8x	30.7x	29.5x	18.2x
FCF Yield	2.44%	-0.32%	4.08%	-0.66%	-3.47%	3.26%	3.39%	5.51%
Dividend per Share ²	0.02	0.02	0.02	-	-	0.02	0.0214	0.024
Rate of return	0.36%	0.45%	0.43%	-	-	0.36%	0.39%	0.43%
EPS ²	0.102	0.1158	0.1253	0.0917	0.0871	0.1063	0.1591	0.1938
Distribution rate	19.6%	17.3%	16%	-	-	18.8%	13.5%	12.4%
Net sales ¹	508.4	600.6	691.9	623	583.7	723	889.8	1,045
EBITDA ¹	130.3	144.5	159.1	127.5	124.1	153.3	201.8	235
EBIT ¹	121	133.8	141.4	106	95.82	120.7	172.5	201.2
Net income ¹	72.67	82.42	89.13	65.21	61.97	75.75	113.5	136.8
Net Debt ¹	-476.2	-421.4	-491	-448.9	-248.4	-315.5	-363.7	-483.5
Reference price ²	5.550	4.430	4.600	4.160	3.880	5.540	5.540	5.540
Nbr of stocks (in thousands)	7,12,317	7,11,317	7,11,317	7,11,317	7,11,317	7,11,317	-	-
Announcement Date	24/02/22	23/02/23	22/02/24	25/02/25	25/02/26	-	-	-

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.($)
PARKER-HANNIFIN CORPORATION	29.61x	5.07x	18.46x	0.88%	12TCr
FANUC CORPORATION	26.23x	4.8x	16.82x	2.29%	3.47TCr
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.58x	1.76x	12.67x	2.28%	2.99TCr
INGERSOLL RAND INC.	28.67x	3.84x	14.52x	0.12%	2.82TCr
SMC CORPORATION	19.06x	3.24x	10.37x	1.6%	2.68TCr
GUANGDONG DTECH TECHNOLOGY CO., LTD.	102.54x	36.09x	79.07x	0.41%	2.49TCr
DOVER CORPORATION	20.9x	3.03x	13.08x	1.12%	2.55TCr
XYLEM INC.	23.49x	2.87x	12.36x	1.61%	2.51TCr
ALFA LAVAL AB	26.07x	3.26x	15.94x	1.74%	2.34TCr
Average	33.02x	7.11x	21.48x	1.34%	3.72TCr
Weighted average by Cap.	31.59x	6.36x	20.26x	1.24%