Company Valuation: CAM Resources

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 71.78 64.12 65.42 76.71 61.18 60.27
Change - -10.67% 2.02% 17.26% -20.24% -1.49%
Enterprise Value (EV) 1 106.1 75.88 62.35 79.36 64.07 44.78
Change - -28.5% -17.83% 27.28% -19.27% -30.11%
P/E 12.9x 6.49x 4.07x 5.67x 24.4x 4.39x
PBR 0.62x 0.51x 0.47x 0.52x 0.4x 0.37x
PEG - 0.1x 0.1x -0.4x -0.3x 0x
Capitalization / Revenue 0.28x 0.16x 0.13x 0.23x 0.15x 0.13x
EV / Revenue 0.42x 0.19x 0.13x 0.24x 0.16x 0.09x
EV / EBITDA 5.88x 3.21x 2.03x 2.96x 4.71x 1.6x
EV / EBIT 11.7x 5.18x 2.81x 4.33x 14.1x 2.44x
EV / FCF 8.52x 3.81x 8.99x -19.6x -516x 2.89x
FCF Yield 11.7% 26.2% 11.1% -5.1% -0.19% 34.6%
Dividend per Share 2 - - 0.01 0.01 - -
Rate of return - - 2.9% 2.38% - -
EPS 2 0.029 0.0516 0.0848 0.0741 0.0137 0.0751
Distribution rate - - 11.8% 13.5% - -
Net sales 1 252 399.2 496 336 408.1 473.6
EBITDA 1 18.03 23.63 30.7 26.81 13.61 28.05
EBIT 1 9.039 14.66 22.19 18.35 4.556 18.35
Net income 1 5.551 9.877 16.23 13.77 2.508 13.72
Net Debt 1 34.34 11.76 -3.068 2.652 2.885 -15.49
Reference price 2 0.3750 0.3350 0.3450 0.4200 0.3350 0.3300
Nbr of stocks (in thousands) 191,416 191,416 189,616 182,633 182,633 182,633
Announcement Date 21/05/21 27/04/22 28/04/23 30/04/24 30/04/25 30/04/26
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 11.38M
21.23x3.04x14.94x3.67% 272B
21.05x2.45x14.46x3.44% 77.37B
19.28x1.96x11.04x3.19% 53.42B
19.08x0.57x10.85x2.41% 41.29B
21.5x3.19x12.99x3.36% 34.83B
12.33x1.97x9.69x6.21% 30.66B
36.69x3.09x18.32x0.97% 30.5B
70.69x10.55x44.79x1.09% 28.95B
Average 27.73x 3.35x 17.14x 3.04% 63.25B
Weighted average by Cap. 23.75x 3.01x 15.51x 3.34%

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. 7128 Stock
  4. Valuation CAM Resources