Company Valuation: Kawan Renergy

Data adjusted to current consolidation scope
Fiscal Period: October 2024 2025 2026 2027 2028
Market Cap 1 302.5 412.5 239.2 - -
Change - 36.36% -42% - -
Enterprise Value (EV) 1 302.5 412.5 195.2 164.2 239.2
Change - 36.36% -52.67% -15.88% 45.66%
P/E 11x 17.4x 10.9x 8.31x 6.4x
PBR - 3.75x 2.14x 1.95x 1.75x
PEG - -1.3x -1.52x 0.3x 0.2x
Capitalization / Revenue - 2.99x 1.47x 1.29x 1.1x
EV / Revenue - 2.99x 1.2x 0.89x 1.1x
EV / EBITDA - 11.9x 5.63x 3.78x 4.41x
EV / EBIT - 13.8x 7.04x 4.54x 4.88x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - 0.0125 0.0133 0.017 0.0235
Rate of return - 1.67% 3.06% 3.91% 5.4%
EPS 2 0.05 0.0431 0.04 0.0523 0.068
Distribution rate - 29% 33.3% 32.5% 34.6%
Net sales 1 - 138 162.8 185.3 217.8
EBITDA 1 - 34.75 34.65 43.5 54.2
EBIT 1 - 29.82 27.73 36.17 49
Net income 1 18.01 23.69 22.07 28.67 37.6
Net Debt 1 - - -44 -75 -
Reference price 2 0.5500 0.7500 0.4350 0.4350 0.4350
Nbr of stocks (in thousands) 550,000 550,000 550,000 - -
Announcement Date 27/02/25 29/12/25 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
10.88x1.2x5.63x3.06% 58.77M
651.5x - - - 932M
84.22x9.67x37.04x0.59% 668M
-73.6x0.88x34.83x - 509M
11.47x - - 5.79% 405M
Average 136.89x 3.92x 25.83x 3.15% 514.71M
Weighted average by Cap. 245.24x 5.65x 34.63x 2.58%

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. 0307 Stock
  4. Valuation Kawan Renergy