Company Valuation: DPS Resources

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 26.45 88.17 77.59 52.9 105.8 132.9
Change - 233.33% -12% -31.82% 100% 25.58%
Enterprise Value (EV) 1 34.55 88.59 85.91 65.73 82.71 170.7
Change - 156.39% -3.03% -23.48% 25.82% 106.42%
P/E 2.51x 6.63x 15.1x 17.1x 24.1x 468x
PBR 0.21x 0.58x 0.49x 0.33x 0.47x 0.53x
PEG - 1.3x -0.2x -0.4x -4.52x -4.9x
Capitalization / Revenue 0.58x 1.12x 0.88x 0.97x 1.71x 2.37x
EV / Revenue 0.76x 1.13x 0.98x 1.21x 1.34x 3.04x
EV / EBITDA 2.14x 5.38x 9.78x 8.85x 8.07x 19.8x
EV / EBIT 2.95x 6.98x 16.2x 15.6x 10.6x 30x
EV / FCF -11.9x -9.49x 19.1x -15.5x 4.31x 6.35x
FCF Yield -8.39% -10.5% 5.25% -6.47% 23.2% 15.7%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0897 0.0943 0.0365 0.0219 0.0207 0.001068
Distribution rate - - - - - -
Net sales 1 45.24 78.74 88.07 54.51 61.89 56.1
EBITDA 1 16.13 16.45 8.788 7.426 10.24 8.639
EBIT 1 11.69 12.7 5.314 4.226 7.789 5.696
Net income 1 10.55 11.6 5.145 3.09 6.363 0.2634
Net Debt 1 8.103 0.4225 8.32 12.83 -23.09 37.86
Reference price 2 0.2250 0.6250 0.5500 0.3750 0.5000 0.5000
Nbr of stocks (in thousands) 117,554 141,065 141,065 141,065 211,597 265,734
Announcement Date 28/08/20 25/08/21 28/07/22 28/07/23 31/07/24 31/07/25
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 33.74M
65.05x2.81x27.51x0.07% 94.32B
13.09x1.06x5.81x4.48% 71.3B
38.8x4.75x26.33x0.17% 58.83B
25.27x1.93x18.78x1.23% 54.5B
55.39x4.6x29.44x1.64% 45.98B
33.09x0.78x13.13x1.92% 39.23B
27.88x0.54x8.68x2.14% 35.71B
25.4x1.65x15.86x0.19% 33.07B
4.66x0.29x6.25x6.11% 27.62B
Average 32.07x 2.05x 16.86x 2% 46.06B
Weighted average by Cap. 35.91x 2.28x 18.36x 1.75%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 7198 Stock
  4. Valuation DPS Resources