Company Valuation: Hibiscus Petroleum

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,370 2,012 1,741 1,861 1,150 1,482 - -
Change - 46.88% -13.5% 6.89% -38.18% 28.85% - -
Enterprise Value (EV) 1 1,370 2,021 1,644 1,922 1,150 1,830 1,608 1,567
Change - 47.49% -18.67% 16.92% -40.14% 59.05% -12.13% -2.52%
P/E Ratio 12.2x 3.28x 4.35x 4x 10.1x 5.18x 3.52x 4.64x
PBR 0.93x 0.93x 0.65x 0.6x 0.42x 0.51x 0.45x 0.43x
PEG - 0x -0.1x 0.2x -0.1x 0x 0.1x -0.2x
Capitalization / Revenue 1.7x 1.19x 0.74x 0.69x 0.49x 0.65x 0.56x 0.64x
EV / Revenue 1.7x 1.19x 0.7x 0.71x 0.49x 0.81x 0.6x 0.67x
EV / EBITDA 3.5x 1.69x 1.29x 1.45x 1.13x 1.63x 1.1x 1.21x
EV / EBIT 6.22x 2.21x 2.08x 2.27x 2.31x 2.59x 2.12x 2.04x
EV / FCF - 2.6x 5.38x 8.16x 5.88x 12.2x 1.38x 1.03x
FCF Yield - 38.5% 18.6% 12.3% 17% 8.2% 72.7% 96.8%
Dividend per Share 2 0.0125 0.025 0.05 0.075 0.09 0.1 0.114 0.09
Rate of return 0.73% 1% 2.31% 3.22% 5.77% 4.98% 5.67% 4.48%
EPS 2 0.1402 0.7615 0.4975 0.5822 0.1539 0.3878 0.5706 0.433
Distribution rate 8.91% 3.28% 10.1% 12.9% 58.5% 25.8% 20% 20.8%
Net sales 1 804.8 1,697 2,345 2,716 2,333 2,270 2,668 2,329
EBITDA 1 391.3 1,193 1,270 1,321 1,019 1,123 1,464 1,298
EBIT 1 220.3 912.7 789.3 844.9 498.6 706.6 757.4 768.2
Net income 1 103.7 613.1 400.5 467.1 117.5 288 427.7 322.8
Net Debt 1 - 8.373 -97.16 61.04 - 347.5 125.5 85
Reference price 2 1.712 2.500 2.162 2.330 1.560 2.010 2.010 2.010
Nbr of stocks (in thousands) 800,055 804,967 804,967 798,582 737,395 737,395 - -
Announcement Date 26/08/21 24/08/22 23/08/23 27/08/24 29/08/25 - - -
1MYR in Million2MYR
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
5.18x0.81x1.63x4.98% 365M
6.01x1.73x2.77x7.55% 156B
11.63x2.19x5.03x2.89% 143B
11.35x3.16x5.99x3.94% 94.47B
7.74x2.61x4.3x3.02% 72.78B
7.5x2.5x4.04x1.81% 56.24B
11.53x3.47x4.85x2.26% 54.05B
8.76x1.34x4.56x2.17% 52.91B
8.9x2.36x4.6x2.6% 52.26B
11.16x3.13x4.58x7.15% 41.88B
Average 8.98x 2.33x 4.24x 3.84% 72.39B
Weighted average by Cap. 9.22x 2.38x 4.41x 4.09%

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. HIBISCS Stock
  4. Valuation Hibiscus Petroleum
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!