Valuation XOX

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 09:50:04 02/07/2026 BST			5-day change	1st Jan Change
0.2000 ^MYR	+8.11%		+11.11%	-18.37%

06-11	Xox Bhd Announces Appointment of Catherine Lai Hui Yi as Independent and Non-Executive Member of Risk Committee, Effective June 11, 2026	CI
06-11	XOX Berhad Announces Redesignation of Chuah Hoon Hong as Independent and Non Executive Chairman of Nomination and Remuneration Committee from Member of Nomination and Remuneration Committee, Effective June 11, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025
Market Cap ¹	398.9	141.3	101	75.76	38.93	57.51
Change	-	-64.59%	-28.49%	-25%	-48.61%	47.73%
Enterprise Value (EV) ¹	217.7	-11.6	26.36	143.8	41.61	31.66
Change	-	-105.33%	327.23%	445.34%	-71.06%	-23.91%
P/E	-3.45x	-2.9x	-1.05x	-1.12x	-3.07x	-2.64x
PBR	1.54x	0.47x	0.44x	0.47x	0.25x	0.43x
PEG	-	0x	-0x	0x	0x	-0x
Capitalization / Revenue	1.59x	0.42x	0.34x	0.28x	0.16x	0.22x
EV / Revenue	0.87x	-0.03x	0.09x	0.53x	0.17x	0.12x
EV / EBITDA	-5.82x	0.38x	-2.83x	-14x	1.34x	-2.37x
EV / EBIT	-4.67x	0.3x	-1.44x	-10.5x	1.58x	-1.75x
EV / FCF	28.6x	-1.25x	-0.86x	-7.82x	0.7x	2.22x
FCF Yield	3.49%	-80%	-116%	-12.8%	142%	45.1%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-1.132	-0.362	-0.5725	-0.4008	-0.0733	-0.1175
Distribution rate	-	-	-	-	-	-
Net sales ¹	251.4	334.6	293.6	273.7	250.9	260.1
EBITDA ¹	-37.4	-30.19	-9.318	-10.27	31.12	-13.33
EBIT ¹	-46.56	-38.49	-18.36	-13.64	26.41	-18.11
Net income ¹	-52.32	-45.49	-90.98	-67.48	-12.58	-21.37
Net Debt ¹	-181.3	-152.9	-74.65	68.01	2.676	-25.85
Reference price ²	3.9000	1.0500	0.6000	0.4500	0.2250	0.3100
Nbr of stocks (in thousands)	102,294	134,529	168,361	168,363	173,030	185,522
Announcement Date	13/01/21	27/01/22	20/01/23	31/01/24	27/01/25	30/01/26

¹MYR in Million²MYR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
XOX	-	-	-	-	8.4M
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	-130.02x	55.12x	215.42x	-	2,075B
SOFTBANK GROUP CORP.	35.52x	6.64x	30.03x	0.18%	211B
T-MOBILE US, INC.	16.55x	2.86x	7.27x	2.38%	187B
AT&T INC.	8.96x	2.21x	5.97x	5.42%	142B
KDDI CORPORATION	14.06x	2.26x	7.43x	3.04%	62.23B
ADVANCED INFO SERVICE	20.49x	5.53x	10.1x	4.64%	32.42B
VODAFONE GROUP PLC	11.99x	1.24x	4.23x	4.21%	30.11B
CHINA UNICOM (HONG KONG) LIMITED	8.51x	0.3x	1.23x	7.96%	23.84B
TELENOR ASA	12.11x	3.34x	7.37x	7.04%	19.21B
Average	-0.20x	8.83x	32.12x	4.36%	278.34B
Weighted average by Cap.	-91.85x	42.06x	164.09x	2.89%