Company Valuation: Digistar Corporation

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2023 2024 2025
Market Cap 1 50.78 67.7 32.98 30.22 23.76 21.96
Change - 33.33% -51.28% -8.36% -21.39% -7.56%
Enterprise Value (EV) 1 264.5 277.7 220.1 208.9 178.2 158.5
Change - 4.98% -20.73% -5.09% -14.71% -11.05%
P/E -18.6x -8.54x -4.91x -11.4x -3.52x -3.22x
PBR 0.84x 1.02x 0.54x 0.45x 0.39x 0.36x
PEG - -0x 0.3x 0.2x -0x 0.1x
Capitalization / Revenue 1.93x 4.1x 0.66x 0.63x 0.52x 0.55x
EV / Revenue 10.1x 16.8x 4.41x 4.39x 3.87x 3.98x
EV / EBITDA -42.9x -25.4x 12.7x 12.7x 20.1x 19.9x
EV / EBIT -27.8x -20.1x 14.7x 14.6x 26x 22.4x
EV / FCF -20.8x -205x 10.7x -39.6x 14.7x 95.2x
FCF Yield -4.8% -0.49% 9.32% -2.52% 6.82% 1.05%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0105 -0.0228 -0.0193 -0.005686 -0.0142 -0.0109
Distribution rate - - - - - -
Net sales 1 26.26 16.52 49.89 47.61 46.05 39.83
EBITDA 1 -6.167 -10.92 17.3 16.46 8.867 7.947
EBIT 1 -9.521 -13.78 14.93 14.29 6.853 7.066
Net income 1 -2.75 -6.665 -5.244 -2.426 -6.7 -6.276
Net Debt 1 213.7 210 187.2 178.7 154.4 136.5
Reference price 2 0.1950 0.1950 0.0950 0.0650 0.0500 0.0350
Nbr of stocks (in thousands) 260,387 347,181 347,179 464,972 475,184 627,482
Announcement Date 29/01/21 28/01/22 31/01/23 31/01/24 24/01/25 30/01/26
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 6.16M
53.02x2.45x23.38x0.07% 92.21B
12.17x1.05x5.73x4.8% 70.76B
25.87x2x19.62x1.19% 55.21B
32.46x4.07x22.11x0.21% 55.4B
49.72x3.96x25.18x1.84% 39.31B
22.46x1.53x14.11x0.21% 32.44B
26.28x0.64x10.7x2.36% 32.83B
21.36x0.43x6.85x2.76% 29.25B
4.95x0.31x5.79x5.93% 26.4B
Average 27.59x 1.83x 14.83x 2.15% 43.38B
Weighted average by Cap. 30.61x 2.04x 16.19x 1.88%

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. 0029 Stock
  4. Valuation Digistar Corporation
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!