Company Valuation: Prestar Resources

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 169.7 209.2 145.6 147.2 138.2 104.9
Change - 23.3% -30.42% 1.12% -6.1% -24.11%
Enterprise Value (EV) 1 301.4 455.2 297.3 222.5 161.8 96.03
Change - 51.06% -34.7% -25.15% -27.3% -40.64%
P/E 7.65x 2.14x 9.6x 5.69x 11.3x 5.03x
PBR 0.56x 0.51x 0.35x 0.34x 0.31x 0.23x
PEG - 0x -0.1x 0.1x -0.2x 0.1x
Capitalization / Revenue 0.41x 0.39x 0.24x 0.28x 0.29x 0.22x
EV / Revenue 0.74x 0.85x 0.49x 0.42x 0.34x 0.2x
EV / EBITDA 15.4x 4.78x 25.6x 6.93x 7.79x 3.06x
EV / EBIT 24x 5.14x 62.1x 8.96x 12.1x 4.21x
EV / FCF 16.3x -3.2x 3.04x 3.13x 2.72x 3.3x
FCF Yield 6.12% -31.2% 32.9% 32% 36.7% 30.3%
Dividend per Share 2 0.0063 0.0462 - 0.025 0.015 0.0075
Rate of return 1.15% 7.58% - 6.1% 3.9% 2.54%
EPS 2 0.0715 0.2847 0.0443 0.0721 0.0341 0.0587
Distribution rate 8.81% 16.2% - 34.7% 44% 12.8%
Net sales 1 410 538.7 607 527.9 476 470.5
EBITDA 1 19.53 95.32 11.59 32.1 20.77 31.39
EBIT 1 12.56 88.51 4.786 24.84 13.36 22.8
Net income 1 22.24 95.2 15.19 25.9 12.26 20.98
Net Debt 1 131.7 246 151.7 75.3 23.53 -8.886
Reference price 2 0.5469 0.6100 0.4250 0.4100 0.3850 0.2950
Nbr of stocks (in thousands) 3,10,309 3,43,021 3,42,559 3,59,068 3,59,068 3,55,649
Announcement Date 28/04/21 28/04/22 27/04/23 26/04/24 28/04/25 28/04/26
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.59Cr
14.21x1.56x8.15x0.86% 5.92TCr
17.69x0.99x8.04x0.8% 5.89TCr
14.38x1.57x9.24x0.88% 3.47TCr
13.53x1.19x7.22x2.22% 2.5TCr
35.45x6.79x23.09x0.17% 2.36TCr
12.95x0.78x7.24x3.48% 2.32TCr
12.2x0.55x5.4x2.95% 1.89TCr
14.26x0.95x7.16x2.69% 1.1TCr
-21.12x0.15x3.45x0.99% 1.1TCr
Average 12.62x 1.62x 8.78x 1.67% 2.66TCr
Weighted average by Cap. 15.11x 1.64x 8.99x 1.37%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 9873 Stock
  4. Valuation Prestar Resources