Company Valuation: Cloudpoint Technology

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 289.7 499.7 366.8 231.2 - -
Change - 72.48% -26.6% -36.96% - -
Enterprise Value (EV) 289.7 499.7 366.8 231.2 231.2 231.2
Change - 72.48% -26.6% -36.96% 0% 0%
P/E - 24.6x 17x 21.8x 14.5x 10.9x
PBR 4.08x 6.18x 4.05x 2.29x 2.18x 2.02x
PEG - - 2.82x -0.4x 0.3x 0.3x
Capitalization / Revenue 2.63x 3.45x 1.99x 1.39x 1.22x 1.08x
EV / Revenue 0x 0x 0x 1.39x 1.22x 1.08x
EV / EBITDA 0x 0x 0x 11.9x 10.2x 8.36x
EV / EBIT - - 0x 12.8x 10.5x 7.46x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 0.02 0.02 0.02 0.012 0.013 0.018
Rate of return 3.67% 2.13% 2.9% 2.76% 2.99% 4.14%
EPS 2 - 0.0382 0.0405 0.02 0.03 0.04
Distribution rate - 52.4% 49.4% 60% 43.3% 45%
Net sales 1 110.1 145 183.9 166.8 189.4 214.6
EBITDA 1 21.62 27.97 33.29 19.5 22.75 27.65
EBIT 1 - - 31.01 18 22 31
Net income 1 16.24 20.33 21.51 13 17 24
Net Debt - - - - - -
Reference price 2 0.5450 0.9400 0.6900 0.4350 0.4350 0.4350
Nbr of stocks (in thousands) 531,600 531,600 531,600 531,600 - -
Announcement Date 23/02/24 26/02/25 27/02/26 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
21.75x - - 2.76% 56.46M
26.41x17.11x20.3x-.--% 143B
13.11x3.53x7.38x-.--% 94.31B
37.09x6.11x17x0.37% 52.38B
25.74x5.51x13.37x-.--% 46.1B
21.91x5.3x13.47x0.93% 36.65B
34.91x3.15x9.45x-.--% 35.76B
35.25x2.31x13.33x-.--% 14.6B
13.96x5.63x11.38x-.--% 14.37B
32.59x - - 3.44% 10.64B
Average 26.27x 6.08x 13.21x 0.75% 44.75B
Weighted average by Cap. 25.14x 8.63x 14.40x 0.2%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 0277 Stock
  4. Valuation Cloudpoint Technology