Company Valuation: Oppstar

Data adjusted to current consolidation scope
Fiscal Period: March 2023 2024 2025 2026 2027 2028
Market Cap 1 1,355 697.5 365.2 396.9 - -
Change - -48.53% -47.65% 8.7% - -
Enterprise Value (EV) 1,348 685 365.2 396.9 465.9 464.9
Change - -49.19% -46.69% 8.7% 17.38% -0.21%
P/E 51.8x 45.4x -30.3x -8.6x 51.3x 30.8x
PBR 9.94x 4.7x 2.69x 1.14x 3.08x 2.8x
PEG 0.9x -1.1x 0x -0.3x -0x 0.5x
Capitalization / Revenue 23.4x 12.2x 5.71x 3.99x 6.62x 4.96x
EV / Revenue 0x 0x 0x 12x 6.62x 4.96x
EV / EBITDA - - - - 132,315,940x 28,353,416x
EV / EBIT 0x 0x -0x -36.1x - 39.7x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 0.008 0.008 - - - -
Rate of return 0.38% 0.73% - - - -
EPS 2 0.0411 0.024 -0.0188 -0.025 0.012 0.02
Distribution rate 19.5% 33.3% - - - -
Net sales 1 57.9 56.95 63.98 34.54 60 80
EBITDA 27.57 22.02 -9.549 - 3 14
EBIT 1 26.46 20.79 -10.57 -16.04 - 10
Net income 1 20.35 15.54 -12.22 -16.03 8 14
Net Debt -6.895 -12.5 - - 69 68
Reference price 2 2.1300 1.0900 0.5700 0.6150 0.6150 0.6150
Nbr of stocks (in thousands) 636,200 639,896 640,644 645,444 - -
Announcement Date 29/05/23 30/05/24 23/05/25 26/05/26 - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-37.81x - - - 95.53M
-45.54x44.18x-684.42x - 39.88B
14.98x0.92x9.87x1.91% 17.03B
29.62x0.81x19.16x0.35% 10.77B
-1.54x2.68x18.37x-.--% 6.58B
37.33x4.47x25.71x1.86% 3.22B
18.94x0.87x6.53x - 2.94B
Average 2.28x 8.99x -100.79x 1.03% 11.5B
Weighted average by Cap. -13.41x 22.64x -331.96x 1.13%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA