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.($)
- - - - 11.62M
21.34x3.05x14.98x3.64% 272B
21.26x2.47x14.57x3.4% 78.12B
18.42x1.89x10.66x3.34% 51.21B
18.96x0.57x10.93x2.36% 42.08B
21.58x3.2x13.04x3.35% 34.96B
37.11x3.13x18.51x0.96% 30.74B
12.37x1.98x9.71x6.18% 30.78B
70.58x10.67x44.36x1.09% 29.82B
14.71x0.41x9.5x2.34% 24.03B
Average 26.26x 3.04x 16.25x 2.96% 59.43B
Weighted average by Cap. 23.48x 2.93x 15.31x 3.29%

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