Company Valuation: RCE Capital

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 1,354 1,334 1,964 1,952 1,541 1,402 - -
Change - -1.48% 47.25% -0.59% -21.05% -9.05% - -
Enterprise Value (EV) 1,354 1,334 1,964 1,952 1,541 1,402 1,402 1,402
Change - -1.48% 47.25% -0.59% -21.05% -9.05% 0% 0%
P/E 10.2x 9.66x 14.2x 18.6x 12.2x 10.6x 10.1x 10.1x
PBR 1.55x 1.66x 2.37x 2.33x 1.77x 1.58x 1.47x 1.48x
PEG - 2.66x - -0.8x 0.6x 2.28x 1.82x -
Capitalization / Revenue 5.66x 5.1x 6.99x 7.3x 5.87x 5.14x 4.98x 4.85x
EV / Revenue 0x 0x 0x 0x 0x 5.14x 4.98x 4.85x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 6.89x 6.59x 6.54x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.0384 0.06 0.075 0.065 0.065 0.07 0.069 0.075
Rate of return 4.15% 6.59% 5.6% 4.89% 6.19% 7.33% 7.23% 7.85%
EPS 2 0.091 0.0942 0.0942 0.0716 0.086 0.09 0.095 0.095
Distribution rate 42.2% 63.7% 79.6% 90.8% 75.6% 77.8% 72.6% 78.9%
Net sales 1 239.4 261.4 280.8 267.4 262.5 272.8 281.5 289.3
EBITDA - - - - - - - -
EBIT 1 188.8 212.6 215.1 203 196.4 203.5 212.9 214.2
Net income 1 133.2 138.8 138.8 105.5 126.6 129.2 136.1 138.1
Net Debt - - - - - - - -
Reference price 2 0.9250 0.9100 1.3400 1.3300 1.0500 0.9550 0.9550 0.9550
Nbr of stocks (in thousands) 1,463,542 1,465,701 1,465,701 1,468,035 1,468,035 1,468,035 - -
Announcement Date 27/07/22 23/05/23 24/05/24 22/05/25 26/05/26 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
10.61x - - 7.33% 343M
17.78x - - 1.21% 212B
12.13x2.43x - 1.6% 124B
23.89x16.44x - 0.73% 64.34B
34.84x4.74x17.16x-.--% 30.53B
22.56x4.95x24.51x0.08% 29.13B
7.79x1.78x - 1.74% 23.97B
15.71x11.3x21.21x1.27% 23.28B
24.6x3.19x9.57x-.--% 18.79B
Average 18.88x 6.41x 18.11x 1.55% 58.44B
Weighted average by Cap. 18.14x 6.42x 18.79x 1.1%

Y-o-Y evolution of P/E

Valuation ratios - P/E - RCE Capital

Historical PBR trend

Valuation ratios - PBR - RCE Capital

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - RCE Capital

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - RCE Capital


Year-on-year evolution of the Yield

Valuation ratios - Yield - RCE Capital
  1. Stock Market
  2. Stocks
  3. 9296 Stock
  4. Valuation RCE Capital