Company Valuation: Dominant Enterprise

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 148.7 166.9 137.1 125.6 137.1 122.3
Change - 12.22% -17.82% -8.43% 9.21% -10.84%
Enterprise Value (EV) 1 235.7 324.7 311.7 248.6 297.1 315
Change - 37.78% -4.03% -20.23% 19.5% 6.03%
P/E 9.92x 5x 12.7x 7.62x 5.06x 4.62x
PBR 0.48x 0.48x 0.39x 0.34x 0.35x 0.3x
PEG - 0x -0.2x 0.1x 0.1x -1.99x
Capitalization / Revenue 0.25x 0.25x 0.17x 0.14x 0.16x 0.13x
EV / Revenue 0.39x 0.49x 0.39x 0.28x 0.35x 0.34x
EV / EBITDA 8.27x 7.27x 12.3x 7.14x 6.08x 6.33x
EV / EBIT 9.12x 7.81x 14.3x 8x 6.57x 6.93x
EV / FCF 5.18x -4.51x 23.2x 3.99x -20.4x 17.2x
FCF Yield 19.3% -22.2% 4.31% 25.1% -4.9% 5.82%
Dividend per Share 2 0.03 0.04 0.03 0.04 0.04 0.04
Rate of return 3.33% 3.96% 3.61% 5.26% 4.82% 5.41%
EPS 2 0.0907 0.202 0.0655 0.0998 0.1641 0.1603
Distribution rate 33.1% 19.8% 45.8% 40.1% 24.4% 25%
Net sales 1 602.6 666.2 792.1 877.6 840 927.3
EBITDA 1 28.49 44.69 25.44 34.83 48.87 49.75
EBIT 1 25.83 41.6 21.74 31.09 45.25 45.48
Net income 1 14.99 33.38 10.82 16.5 27.12 26.5
Net Debt 1 86.96 157.8 174.5 123 159.9 192.7
Reference price 2 0.9000 1.0100 0.8300 0.7600 0.8300 0.7400
Nbr of stocks (in thousands) 165,240 165,240 165,240 165,240 165,240 165,240
Announcement Date 22/07/21 29/07/22 28/07/23 26/07/24 25/07/25 24/07/26
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 28.98M
35.57x4.94x17.37x2.46% 8.69B
-16.58x1.05x33.95x1.85% 5.35B
69.38x2.11x19.02x1.64% 4.9B
18.13x0.61x7.57x - 4.31B
13.47x1.39x8.44x2.03% 2.6B
13.4x - - - 1.53B
34.37x2.46x18.38x0.23% 1.5B
Average 23.96x 2.09x 17.45x 1.64% 3.61B
Weighted average by Cap. 25.81x 2.52x 18.57x 1.95%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Dominant Enterprise

Historical PBR trend

Valuation ratios - PBR - Dominant Enterprise

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Dominant Enterprise

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Dominant Enterprise

  1. Stock Market
  2. Stocks
  3. 7169 Stock
  4. Valuation Dominant Enterprise