Valuation XOX

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 02:20:04 02/07/2026 pm IST			5-day change	1st Jan Change
0.2000 ^MYR	+8.11%		+11.11%	-18.37%

11/06	Xox Bhd Announces Appointment of Catherine Lai Hui Yi as Independent and Non-Executive Member of Risk Committee, Effective June 11, 2026	CI
11/06	XOX Berhad Announces Redesignation of Chuah Hoon Hong as Independent and Non Executive Chairman of Nomination and Remuneration Committee from Member of Nomination and Remuneration Committee, Effective June 11, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025
Market Cap ¹	398.9	141.3	101	75.76	38.93	57.51
Change	-	-64.59%	-28.49%	-25%	-48.61%	47.73%
Enterprise Value (EV) ¹	217.7	-11.6	26.36	143.8	41.61	31.66
Change	-	-105.33%	327.23%	445.34%	-71.06%	-23.91%
P/E	-3.45x	-2.9x	-1.05x	-1.12x	-3.07x	-2.64x
PBR	1.54x	0.47x	0.44x	0.47x	0.25x	0.43x
PEG	-	0x	-0x	0x	0x	-0x
Capitalization / Revenue	1.59x	0.42x	0.34x	0.28x	0.16x	0.22x
EV / Revenue	0.87x	-0.03x	0.09x	0.53x	0.17x	0.12x
EV / EBITDA	-5.82x	0.38x	-2.83x	-14x	1.34x	-2.37x
EV / EBIT	-4.67x	0.3x	-1.44x	-10.5x	1.58x	-1.75x
EV / FCF	28.6x	-1.25x	-0.86x	-7.82x	0.7x	2.22x
FCF Yield	3.49%	-80%	-116%	-12.8%	142%	45.1%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-1.132	-0.362	-0.5725	-0.4008	-0.0733	-0.1175
Distribution rate	-	-	-	-	-	-
Net sales ¹	251.4	334.6	293.6	273.7	250.9	260.1
EBITDA ¹	-37.4	-30.19	-9.318	-10.27	31.12	-13.33
EBIT ¹	-46.56	-38.49	-18.36	-13.64	26.41	-18.11
Net income ¹	-52.32	-45.49	-90.98	-67.48	-12.58	-21.37
Net Debt ¹	-181.3	-152.9	-74.65	68.01	2.676	-25.85
Reference price ²	3.9000	1.0500	0.6000	0.4500	0.2250	0.3100
Nbr of stocks (in thousands)	1,02,294	1,34,529	1,68,361	1,68,363	1,73,030	1,85,522
Announcement Date	13/01/21	27/01/22	20/01/23	31/01/24	27/01/25	30/01/26

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.($)
XOX	-	-	-	-	83.98L
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	-130.02x	55.12x	215.42x	-	2,07500Cr
SOFTBANK GROUP CORP.	35.52x	6.64x	30.03x	0.18%	21TCr
T-MOBILE US, INC.	16.55x	2.86x	7.27x	2.38%	19TCr
AT&T INC.	8.96x	2.21x	5.97x	5.42%	14TCr
KDDI CORPORATION	14.06x	2.26x	7.43x	3.04%	6.22TCr
ADVANCED INFO SERVICE	20.49x	5.53x	10.1x	4.64%	3.24TCr
VODAFONE GROUP PLC	11.99x	1.24x	4.23x	4.21%	3.01TCr
CHINA UNICOM (HONG KONG) LIMITED	8.51x	0.3x	1.23x	7.96%	2.38TCr
TELENOR ASA	12.11x	3.34x	7.37x	7.04%	1.92TCr
Average	-0.20x	8.83x	32.12x	4.36%	27.83TCr
Weighted average by Cap.	-91.85x	42.06x	164.09x	2.89%