Company Valuation: Oppstar

Data adjusted to current consolidation scope
Fiscal Period: March 2023 2024 2025 2026 2027 2028
Market Cap 1 1,355 697.5 365.2 137.9 484.1 -
Change - -48.53% -47.65% -62.24% 251.05% -
Enterprise Value (EV) 1 1,348 685 365.2 137.9 553.1 552.1
Change - -49.19% -46.69% -62.24% 301.09% -0.18%
P/E 51.8x 45.4x -30.3x -8.6x 61.3x 36.8x
PBR 9.94x 4.7x 2.69x 1.14x 3.68x 3.34x
PEG 0.9x -1.1x 0x -0.3x -0x 0.6x
Capitalization / Revenue 23.4x 12.2x 5.71x 3.99x 8.07x 6.05x
EV / Revenue 23.3x 12x 5.71x 3.99x 9.22x 6.9x
EV / EBITDA 48.9x 31.1x -38.2x - 184x 39.4x
EV / EBIT 51x 32.9x -34.5x -8.6x - 55.2x
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 1 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 1 -6.895 -12.5 - - 69 68
Reference price 2 2.1300 1.0900 0.5700 0.2150 0.7350 0.7350
Nbr of stocks (in thousands) 636,200 639,896 640,644 641,374 645,444 -
Announcement Date 29/05/23 30/05/24 23/05/25 26/05/26 - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
61.25x9.06x181.13x - 116M
-50.21x53.07x1551.36x - 52.02B
16.03x0.93x10.26x1.83% 17.43B
41.84x1.14x26.3x0.28% 16.94B
-1.83x3.1x12.77x-.--% 7.58B
43.35x4.98x29.62x1.58% 3.69B
32.27x - - 0.28% 2.65B
Average 20.39x 12.05x 301.91x 0.79% 14.35B
Weighted average by Cap. -13.80x 29.04x 834.09x 0.89%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA