|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6.000 MYR | 0.00% |
|
-2.44% | +7.33% |
Company Valuation: TIME dotCom
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 8,398 | 8,999 | 9,973 | 8,671 | 10,335 | 11,093 | - | - |
| Change | - | 7.16% | 10.82% | -13.06% | 19.19% | 7.33% | - | - |
| Enterprise Value (EV) 1 | 7,856 | 8,544 | 8,449 | 7,506 | 9,922 | 11,084 | 11,202 | 11,435 |
| Change | - | 8.76% | -1.12% | -11.16% | 32.18% | 11.71% | 1.07% | 2.08% |
| P/E | 21.3x | 20x | 3.88x | 22.6x | 24.1x | 21.6x | 20x | 18.6x |
| PBR | 2.67x | 2.88x | 2.41x | 2.22x | 3.21x | 3.59x | 3.84x | 3.84x |
| PEG | - | 1.5x | 0x | -0.3x | 2x | 1.1x | 2.56x | 2.45x |
| Capitalization / Revenue | 6.01x | 5.71x | 6.04x | 5.13x | 5.76x | 5.8x | 5.44x | 5.11x |
| EV / Revenue | 5.63x | 5.42x | 5.11x | 4.44x | 5.53x | 5.79x | 5.5x | 5.27x |
| EV / EBITDA | 11.4x | 11.3x | 14.5x | 11.8x | 14.1x | 13.3x | 12.5x | 12x |
| EV / EBIT | 14.9x | 15x | 22x | 17x | 19.8x | 17.8x | 16.6x | 15.8x |
| EV / FCF | 23.7x | 28.1x | 20.2x | 22.2x | 23.1x | 31.9x | 27.2x | 22x |
| FCF Yield | 4.22% | 3.56% | 4.94% | 4.5% | 4.34% | 3.13% | 3.68% | 4.55% |
| Dividend per Share 2 | 0.1315 | 0.1233 | 0.7065 | 0.1042 | 0.1732 | 0.3997 | 0.3946 | 0.3399 |
| Rate of return | 2.86% | 2.52% | 13.1% | 2.22% | 3.1% | 6.66% | 6.58% | 5.66% |
| EPS 2 | 0.2161 | 0.2456 | 1.392 | 0.2071 | 0.2316 | 0.278 | 0.2997 | 0.3224 |
| Distribution rate | 60.9% | 50.2% | 50.8% | 50.3% | 74.8% | 144% | 132% | 105% |
| Net sales 1 | 1,396 | 1,576 | 1,652 | 1,690 | 1,793 | 1,913 | 2,038 | 2,170 |
| EBITDA 1 | 689.2 | 758.1 | 581 | 635 | 705.8 | 831.1 | 898.6 | 956.2 |
| EBIT 1 | 526 | 571.3 | 384.1 | 440.9 | 501.5 | 622.8 | 676.4 | 724.2 |
| Net income 1 | 393.2 | 449.9 | 2,569 | 382.8 | 428.2 | 513.9 | 555.5 | 596.4 |
| Net Debt 1 | -542 | -455 | -1,524 | -1,165 | -413.2 | -9.094 | 109.3 | 342.4 |
| Reference price 2 | 4.600 | 4.900 | 5.400 | 4.690 | 5.590 | 6.000 | 6.000 | 6.000 |
| Nbr of stocks (in thousands) | 1,825,619 | 1,836,586 | 1,846,839 | 1,848,819 | 1,848,819 | 1,848,819 | - | - |
| Announcement Date | 25/02/22 | 28/02/23 | 29/02/24 | 26/02/25 | 26/02/26 | - | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 21.66x | 5.81x | 13.38x | 6.64% | 2.72B | ||
| 11.01x | 1.27x | 3.94x | 7.28% | 220B | ||
| 8.84x | 2.33x | 6.26x | 6.63% | 177B | ||
| 12.83x | 2.08x | 4.79x | 4.39% | 140B | ||
| 12.99x | 2.04x | 5.13x | 2.4% | 79.1B | ||
| 11.78x | 1.74x | 7.43x | 3.65% | 74.86B | ||
| 11.94x | 0.76x | 2.83x | 6.75% | 71.57B | ||
| 15.56x | 2.71x | 8.5x | 5.06% | 57.88B | ||
| 23.57x | 5.32x | 19.43x | 4.54% | 55.15B | ||
| 15.24x | 1.8x | 5.63x | 4.94% | 48.36B | ||
| Average | 14.54x | 2.59x | 7.73x | 5.23% | 92.71B | |
| Weighted average by Cap. | 12.46x | 2.03x | 6.13x | 5.54% |
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
- Stock Market
- Stocks
- 5031 Stock
- Valuation TIME dotCom
Select your edition
All financial news and data tailored to specific country editions
















