Company Valuation: Oppstar

Data adjusted to current consolidation scope
Fiscal Period: March 2023 2024 2025 2026 2027 2028
Market Cap 1 1,355 697.5 365.2 359.2 - -
Change - -48.53% -47.65% -1.64% - -
Enterprise Value (EV) 1,348 685 365.2 359.2 428.2 427.2
Change - -49.19% -46.69% -1.64% 19.21% -0.23%
P/E Ratio 51.8x 45.4x -30.3x -8.6x 46.7x 28x
PBR 9.94x 4.7x 2.69x 2.8x 2.8x 2.55x
PEG 0.9x -1.1x 0x -0.3x -0x 0.4x
Capitalization / Revenue 23.4x 12.2x 5.71x 3.99x 5.99x 4.49x
EV / Revenue 0x 0x 0x 10.9x 5.99x 4.49x
EV / EBITDA - - - - 119,723,151x 25,654,961x
EV / EBIT 0x 0x -0x -32.7x - 35.9x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 0.008 0.008 - - - -
Rate of return 0.38% 0.73% - - - -
EPS 2 0.0411 0.024 -0.0188 -0.025 0.012 0.02
Distribution rate 19.5% 33.3% - - - -
Net sales 1 57.9 56.95 63.98 34.54 60 80
EBITDA 27.57 22.02 -9.549 - 3 14
EBIT 1 26.46 20.79 -10.57 -16.04 - 10
Net income 1 20.35 15.54 -12.22 -16.03 8 14
Net Debt -6.895 -12.5 - - 69 68
Reference price 2 2.1300 1.0900 0.5700 0.5600 0.5600 0.5600
Nbr of stocks (in thousands) 636,200 639,896 640,644 641,374 - -
Announcement Date 29/05/23 30/05/24 23/05/25 26/05/26 - -
1MYR in Million2MYR
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-35x - - - 88.7M
-53.32x55.55x-291.35x - 47.88B
14.75x0.93x9.95x1.94% 16.77B
30.61x0.83x19.66x0.34% 11.19B
-1.88x3.41x23.63x-.--% 8.03B
38.49x4.63x26.64x1.8% 3.32B
34.57x - - 0.26% 2.83B
Average 4.03x 13.07x -42.29x 0.87% 12.87B
Weighted average by Cap. -19.49x 31.29x -152.38x 1.02%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!