Company Valuation: BP Plastics Holding Bhd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 433.5 354.7 335 365.9 175.9 204.1 -
Change - -18.18% -5.56% 9.24% -51.92% 16% -
Enterprise Value (EV) 433.5 354.7 335 365.9 175.9 204.1 204.1
Change - -18.18% -5.56% 9.24% -51.92% 16% 0%
P/E 9.33x 11.6x 9.5x 16.9x 15.3x 7.97x 8.33x
PBR 1.87x 1.45x 1.27x 1.37x 0.64x 0.73x 0.66x
PEG - -0.3x 0.6x -0.4x -0.3x 0x -1.9x
Capitalization / Revenue 0.97x 0.71x 0.71x 0.75x 0.43x 0.38x 0.39x
EV / Revenue 0x 0x 0x 0x 0x 0.38x 0.39x
EV / EBITDA 0x 0x 0x 0x 0x 4.6x 4.57x
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.0733 0.055 0.06 0.06 0.025 0.043 0.045
Rate of return 4.76% 4.37% 5.04% 4.62% 4% 5.93% 6.21%
EPS 2 0.1651 0.1085 0.1252 0.0767 0.0409 0.091 0.087
Distribution rate 44.4% 50.7% 47.9% 78.2% 61.1% 47.3% 51.7%
Net sales 1 447.2 502.6 469.6 487.7 413.7 535.4 520
EBITDA 1 67.19 45.41 51.6 37.87 32.18 44.4 44.7
EBIT - 33.84 38.08 22.34 - - -
Net income 1 46.47 30.54 35.23 21.6 11.52 25.7 24.5
Net Debt - - - - - - -
Reference price 2 1.5400 1.2600 1.1900 1.3000 0.6250 0.7250 0.7250
Nbr of stocks (in thousands) 281,480 281,479 281,479 281,479 281,479 281,479 -
Announcement Date 21/02/22 27/02/23 27/02/24 25/02/25 24/02/26 - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
7.97x - - 5.93% 49.83M
17.79x1.55x10.45x1.28% 16.7B
16.23x1.36x8.65x1.2% 12.95B
16.84x1.69x10.34x2.43% 12.27B
18.19x2.14x10.24x1.58% 11.13B
18.6x1.17x8.59x2.92% 8.84B
14.09x1.15x7.86x1.81% 4.99B
13.89x - - 2.94% 3.88B
16.12x2.14x9.26x5.65% 2.93B
Average 15.52x 1.60x 9.34x 2.86% 8.19B
Weighted average by Cap. 16.99x 1.58x 9.59x 2%

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

  1. Stock Market
  2. Stocks
  3. 5100 Stock
  4. Valuation BP Plastics Holding Bhd.