Company Valuation: EITA Resources

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2024 2025 2026 2027 2028
Market Cap 1 219.7 191.2 223.3 153.9 185.6 - -
Change - -12.98% - -31.08% 20.59% - -
Enterprise Value (EV) 219.7 191.2 223.3 153.9 185.6 185.6 185.6
Change - -12.98% - -31.08% 20.59% 0% 0%
P/E 11.9x 10.7x 22.7x 11x 11.4x 10.6x 9.76x
PBR 1.11x 0.92x - 0.61x 0.68x 0.68x 0.62x
PEG - -2.63x - 0.3x 0.7x 1.43x 1.13x
Capitalization / Revenue 0.73x 0.53x - 0.36x 0.42x 0.41x 0.4x
EV / Revenue 0x 0x - 0x 0.42x 0.41x 0.4x
EV / EBITDA 0x 0x - 0x 5.46x 5.46x 5.3x
EV / EBIT 0x 0x - 0x 6.63x 6.63x 6.4x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.03 0.0325 - 0.015 0.016 0.018 0.019
Rate of return 3.55% 4.42% - 2.94% 2.6% 2.93% 3.09%
EPS 2 0.0713 0.0684 0.0326 0.0462 0.054 0.058 0.063
Distribution rate 42.1% 47.5% - 32.5% 29.6% 31% 30.2%
Net sales 1 302.3 363.6 - 430.6 447 454 461
EBITDA 1 31.22 30.63 - 25.56 34 34 35
EBIT 1 28.69 27.43 - 19.92 28 28 29
Net income 1 19.89 18.7 9.403 13.93 16 18 19
Net Debt - - - - - - -
Reference price 2 0.8450 0.7350 0.7400 0.5100 0.6150 0.6150 0.6150
Nbr of stocks (in thousands) 260,004 260,113 301,810 301,810 301,810 - -
Announcement Date 25/11/21 24/11/22 29/11/24 24/11/25 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.39x - - 2.6% 45.74M
23.08x3.94x17.83x1.38% 155B
76.14x13.23x56.77x-.--% 60.07B
28.24x2.47x15.08x2.41% 38.47B
27.2x2.35x15.23x3.38% 32B
18.93x2.33x13.83x2.29% 28.84B
108.04x2.07x22.38x-.--% 26.26B
40.25x3.39x25.21x0.73% 16.69B
81.51x8.82x64.36x0.6% 14.29B
36.93x2.92x25.71x0.59% 14.21B
Average 45.17x 4.61x 28.49x 1.4% 38.58B
Weighted average by Cap. 41.09x 4.98x 25.75x 1.32%

Y-o-Y evolution of P/E

Valuation ratios - P/E - EITA Resources

Historical PBR trend

Valuation ratios - PBR - EITA Resources

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - EITA Resources

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - EITA Resources


Year-on-year evolution of the Yield

Valuation ratios - Yield - EITA Resources
  1. Stock Market
  2. Stocks
  3. 5208 Stock
  4. Valuation EITA Resources