|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.910 MYR | -2.55% |
|
-3.54% | +13.69% |
| 07-24 | Dialog Group Subsidiary Transfers Interest in Cendramas PSC to Unit | MT |
| 07-07 | Rising Gulf Oil Output Sets Stage for Market -2- | DJ |
Company Valuation: Dialog Group
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 16,307 | 12,019 | 11,624 | 13,486 | 8,915 | 10,778 | - | - |
| Change | - | -26.3% | -3.29% | 16.02% | -33.89% | 20.89% | - | - |
| Enterprise Value (EV) 1 | 16,780 | 12,542 | 12,066 | 13,616 | 8,855 | 10,269 | 10,215 | 10,093 |
| Change | - | -25.25% | -3.8% | 12.85% | -34.96% | 15.96% | -0.53% | -1.19% |
| P/E | 30x | 23.7x | 22.8x | 23.5x | 29.4x | 18.8x | 17x | 17x |
| PBR | 3.55x | 2.38x | 2.09x | 2.27x | 1.55x | 1.64x | 1.57x | 1.48x |
| PEG | - | -3.62x | 41.04x | 1.9x | -0.6x | 0.2x | 1.6x | 65.68x |
| Capitalization / Revenue | 10.1x | 5.18x | 3.87x | 4.28x | 3.56x | 3.76x | 3.49x | 3.49x |
| EV / Revenue | 10.4x | 5.41x | 4.02x | 4.32x | 3.54x | 3.58x | 3.31x | 3.26x |
| EV / EBITDA | 27x | 21.7x | 23.3x | 17.7x | 19.2x | 14.9x | 13.6x | 12.9x |
| EV / EBIT | 42.6x | 37x | 46x | 31.4x | 67.3x | 29.9x | 26.5x | 24.8x |
| EV / FCF | -60.5x | 30.7x | 18.8x | 13.6x | 11.4x | 36.2x | 21.3x | 18x |
| FCF Yield | -1.65% | 3.26% | 5.31% | 7.35% | 8.8% | 2.76% | 4.69% | 5.56% |
| Dividend per Share 2 | 0.031 | 0.034 | 0.037 | 0.043 | 0.031 | 0.0431 | 0.0484 | 0.0476 |
| Rate of return | 1.07% | 1.6% | 1.8% | 1.8% | 1.96% | 2.26% | 2.53% | 2.49% |
| EPS 2 | 0.0963 | 0.09 | 0.0905 | 0.1019 | 0.0538 | 0.1014 | 0.112 | 0.1123 |
| Distribution rate | 32.2% | 37.8% | 40.9% | 42.2% | 57.6% | 42.5% | 43.2% | 42.4% |
| Net sales 1 | 1,610 | 2,319 | 3,002 | 3,152 | 2,502 | 2,869 | 3,087 | 3,092 |
| EBITDA 1 | 620.6 | 578.1 | 517.1 | 767.7 | 460.9 | 689.4 | 752.2 | 783.6 |
| EBIT 1 | 394 | 338.8 | 262.2 | 434.1 | 131.5 | 343.2 | 385.8 | 407.6 |
| Net income 1 | 543.1 | 508 | 510.5 | 575 | 303.8 | 578.4 | 636.5 | 646.7 |
| Net Debt 1 | 473.7 | 523.8 | 441.9 | 129.8 | -60.1 | -508.6 | -562.8 | -684.1 |
| Reference price 2 | 2.890 | 2.130 | 2.060 | 2.390 | 1.580 | 1.910 | 1.910 | 1.910 |
| Nbr of stocks (in thousands) | 5,642,397 | 5,642,570 | 5,642,578 | 5,642,613 | 5,642,685 | 5,642,685 | - | - |
| Announcement Date | 19/08/21 | 18/08/22 | 15/08/23 | 15/08/24 | 20/08/25 | - | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.84x | 3.58x | 14.9x | 2.26% | 2.63B | |
| 20.45x | 2.23x | 10.21x | 2.32% | 74.99B | |
| 20.45x | 2.55x | 14.12x | 1.49% | 61.1B | |
| 22.79x | 2.47x | 12.22x | 0.29% | 27.3B | |
| 13.26x | 1.4x | 7.64x | 2.15% | 26.57B | |
| 27.08x | 0.51x | 4.45x | 3.8% | 9.75B | |
| 22.48x | 0.82x | 7.34x | 2.04% | 7B | |
| 7.64x | 1.43x | 5.48x | 3.41% | 6.24B | |
| 16.05x | 1.38x | 6.51x | 1.27% | 6.22B | |
| 28.75x | 5.83x | 10.49x | 3.35% | 5.95B | |
| Average | 19.78x | 2.22x | 9.33x | 2.24% | 22.78B | |
| Weighted average by Cap. | 19.97x | 2.20x | 10.69x | 1.92% |
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
- DIALOG Stock
- Valuation Dialog Group
Select your edition
All financial news and data tailored to specific country editions
