Company Valuation: Alam Maritim Resources

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2022 2023 2024 2025
Market Cap 1 99.59 53.61 38.3 53.61 38.3
Change - - -28.57% 40% -28.57%
Enterprise Value (EV) 1 150.5 148.9 117.2 112.5 -3.171
Change - - -21.29% -4.03% -102.82%
P/E -0.83x -0.37x 2.53x 1.75x 1.21x
PBR 0.46x -0.79x -0.72x -2.11x -0.69x
PEG - - -0x 0x 0.36x
Capitalization / Revenue 0.39x 0.27x 0.12x 0.15x 0.08x
EV / Revenue 0.59x 0.74x 0.38x 0.31x -0.01x
EV / EBITDA -1.88x -1.35x 5.31x 8.47x -0.09x
EV / EBIT -1.42x -1.13x 7.27x 11.9x -0.09x
EV / FCF -4.98x - -5.28x -4.5x -0.09x
FCF Yield -20.1% - -18.9% -22.2% -1,085%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.966 -0.9447 0.099 0.2 0.2068
Distribution rate - - - - -
Net sales 1 255.2 200.2 310.6 357.2 476.2
EBITDA 1 -80.05 -110.1 22.05 13.27 36.16
EBIT 1 -105.9 -131.6 16.11 9.474 33.6
Net income 1 -119.5 -139.4 15.17 26.31 31.75
Net Debt 1 50.95 95.26 78.89 58.84 -41.47
Reference price 2 0.8000 0.3500 0.2500 0.3500 0.2500
Nbr of stocks (in thousands) 124,488 153,183 153,183 153,183 153,183
Announcement Date 31/05/21 31/10/22 31/10/23 30/10/24 31/10/25
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 30.65M
18.01x2.1x9.55x2.53% 69.4B
20.09x1.95x10.99x1.72% 54.04B
14.39x1.48x8.02x2.04% 28.23B
23.19x2.47x12.26x0.29% 27.16B
19.64x0.52x4.2x3.77% 9.77B
32.95x6.3x11.38x2.95% 6.76B
20.45x5.75x9.99x2.42% 6.65B
22.94x0.78x7.42x1.93% 6.56B
7.45x1.35x5.24x3.55% 6.08B
Average 19.90x 2.52x 8.79x 2.36% 21.47B
Weighted average by Cap. 19.18x 2.14x 9.70x 2.06%

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. 5115 Stock
  4. Valuation Alam Maritim Resources