Valuation Destini

Stocks

Market Closed - BURSA MALAYSIA 09:50:01 17/08/2026 BST			5-day change	1st Jan Change
0.2650 ^MYR	0.00%		0.00%	-8.62%

08-06	Destini's Unit Bags Tubular Running Services Contract	MT
07-28	Destini Unit Bags MYR46 Million Services Deal from Malaysia's Railway Assets	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2024	2025
Market Cap ¹	159.9	297.4	216.3	147.2	258
Change	-	85.98%	-27.29%	-	75.25%
Enterprise Value (EV) ¹	265.6	373.7	223.7	128.3	273.5
Change	-	40.72%	-40.13%	-	113.21%
P/E	-0.89x	103x	-7.17x	-0.53x	9.04x
PBR	1.5x	2.01x	1.72x	1.21x	1.88x
PEG	-	-1x	0x	-	-0x
Capitalization / Revenue	0.84x	1.71x	1.16x	1.76x	0.75x
EV / Revenue	1.4x	2.15x	1.2x	1.53x	0.8x
EV / EBITDA	-2.5x	-234x	-8.88x	-1.02x	5.68x
EV / EBIT	-2.24x	-38.3x	-6.91x	-0.97x	6.42x
EV / FCF	-35.2x	-42.5x	2.96x	-	-8.29x
FCF Yield	-2.84%	-2.35%	33.7%	-	-12.1%
Dividend per Share ²	-	-	-	-	-
Rate of return	-	-	-	-	-
EPS ²	-1.462	0.019	-0.1813	-0.5597	0.052
Distribution rate	-	-	-	-	-
Net sales ¹	190.1	173.9	186.2	83.71	341.8
EBITDA ¹	-106.2	-1.596	-25.2	-126.3	48.11
EBIT ¹	-118.4	-9.768	-32.39	-131.7	42.57
Net income ¹	-190.6	3.009	-30.15	-136.9	26.23
Net Debt ¹	105.7	76.32	7.488	-18.97	15.45
Reference price ²	1.3000	1.9500	1.3000	0.2950	0.4700
Nbr of stocks (in thousands)	123,023	152,528	166,353	499,059	548,965
Announcement Date	31/05/21	29/04/22	28/04/23	30/10/24	05/11/25

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DESTINI	-	-	-	-	35.6M
JAPAN ELEVATOR SERVICE HOLDINGS CO.,LTD.	30.78x	4.06x	17.17x	1.63%	1.72B
KEPCO PLANT SERVICE & ENGINEERING CO.,LTD.	14.11x	1x	7.04x	4.32%	1.48B
MADER GROUP LIMITED	21.63x	1.4x	11.7x	0.76%	998M
SHIN MAINT HOLDINGS CO.,LTD.	14.22x	-	-	2.09%	125M
Average	20.18x	2.15x	11.97x	2.2%	871.88M
Weighted average by Cap.	22.50x	2.35x	12.31x	2.36%