Company Valuation: Cloudpoint Technology

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 289.7 499.7 366.8 223.3 - -
Change - 72.48% -26.6% -39.13% - -
Enterprise Value (EV) 289.7 499.7 366.8 223.3 223.3 223.3
Change - 72.48% -26.6% -39.13% 0% 0%
P/E - 24.6x 17x 21x 14x 10.5x
PBR 4.08x 6.18x 4.05x 2.21x 2.1x 1.95x
PEG - - 2.82x -0.4x 0.3x 0.3x
Capitalization / Revenue 2.63x 3.45x 1.99x 1.34x 1.18x 1.04x
EV / Revenue 0x 0x 0x 1.34x 1.18x 1.04x
EV / EBITDA 0x 0x 0x 11.4x 9.81x 8.07x
EV / EBIT - - 0x 12.4x 10.1x 7.2x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 0.02 0.02 0.02 0.012 0.013 0.018
Rate of return 3.67% 2.13% 2.9% 2.86% 3.1% 4.29%
EPS 2 - 0.0382 0.0405 0.02 0.03 0.04
Distribution rate - 52.4% 49.4% 60% 43.3% 45%
Net sales 1 110.1 145 183.9 166.8 189.4 214.6
EBITDA 1 21.62 27.97 33.29 19.5 22.75 27.65
EBIT 1 - - 31.01 18 22 31
Net income 1 16.24 20.33 21.51 13 17 24
Net Debt - - - - - -
Reference price 2 0.5450 0.9400 0.6900 0.4200 0.4200 0.4200
Nbr of stocks (in thousands) 531,600 531,600 531,600 531,600 - -
Announcement Date 23/02/24 26/02/25 27/02/26 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21x - - 2.86% 54.84M
31.52x20.48x24.3x-.--% 170B
12.36x3.32x6.96x-.--% 88.9B
37.01x6.05x16.79x0.37% 51.76B
24.57x5.25x12.75x-.--% 44.01B
21.66x5.22x13.25x0.95% 35.92B
33.81x3.01x9.04x-.--% 34.32B
38.81x2.67x15.39x-.--% 16.07B
14x5.65x11.41x-.--% 14.41B
32.27x - - 3.47% 10.64B
Average 26.70x 6.46x 13.74x 0.77% 46.64B
Weighted average by Cap. 26.96x 10.41x 16.21x 0.19%

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. 0277 Stock
  4. Valuation Cloudpoint Technology