Company Valuation: Kawan Renergy

Data adjusted to current consolidation scope
Fiscal Period: October 2024 2025 2026 2027 2028
Market Cap 1 302.5 412.5 189.8 - -
Change - 36.36% -54% - -
Enterprise Value (EV) 302.5 412.5 189.8 189.8 189.8
Change - 36.36% -54% 0% 0%
P/E 11x 17.4x 14.7x 8.63x 7.5x
PBR - 3.75x 1.6x 1.47x 1.34x
PEG - -1.3x -0.3x 0.1x 0.5x
Capitalization / Revenue - 2.99x 1.21x 1.07x 1.23x
EV / Revenue - 0x 1.21x 1.07x 1.23x
EV / EBITDA - 0x 9.26x 6.45x 5.26x
EV / EBIT - 0x 12.1x 7.15x 6.08x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - 0.0125 0.008 0.0135 0.019
Rate of return - 1.67% 2.32% 3.91% 5.51%
EPS 2 0.05 0.0431 0.0235 0.04 0.046
Distribution rate - 29% 34% 33.8% 41.3%
Net sales 1 - 138 156.2 177.2 154.7
EBITDA 1 - 34.75 20.5 29.4 36.1
EBIT 1 - 29.82 15.65 26.55 31.2
Net income 1 18.01 23.69 12.9 22 25.5
Net Debt - - - - -
Reference price 2 0.5500 0.7500 0.3450 0.3450 0.3450
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.($)
14.47x - - 2.35% 45.81M
117.46x10.77x66.79x0.72% 681M
48.24x9.66x29.62x - 677M
-84x0.97x38.38x - 578M
11.86x - - 5.61% 429M
Average 21.61x 7.13x 44.93x 2.9% 482.32M
Weighted average by Cap. 28.99x 7.46x 45.31x 2.6%

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