Company Valuation: Oppstar

Data adjusted to current consolidation scope
Fiscal Period: March 2023 2024 2025 2026 2027 2028
Market Cap 1 1,355 697.5 365.2 137.9 430.2 -
Change - -48.53% -47.65% -62.24% 212.01% -
Enterprise Value (EV) 1,348 685 365.2 137.9 430.2 430.2
Change - -49.19% -46.69% -62.24% 212.01% 0%
P/E 51.8x 45.4x -30.3x -8.6x 31.7x 28.9x
PBR 9.94x 4.7x 2.69x 1.14x 3.33x 3.33x
PEG 0.9x -1.1x 0x -0.3x -0x 3.03x
Capitalization / Revenue 23.4x 12.2x 5.71x 3.99x 6.07x 5.13x
EV / Revenue 0x 0x 0x 0x 6.07x 5.13x
EV / EBITDA - - - - - -
EV / EBIT 0x 0x -0x -0x 31x 29.1x
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 0.021 0.023
Distribution rate 19.5% 33.3% - - - -
Net sales 1 57.9 56.95 63.98 34.54 70.9 83.9
EBITDA 27.57 22.02 -9.549 - - -
EBIT 1 26.46 20.79 -10.57 -16.04 13.9 14.8
Net income 1 20.35 15.54 -12.22 -16.03 13.7 14.9
Net Debt -6.895 -12.5 - - - -
Reference price 2 2.1300 1.0900 0.5700 0.2150 0.6650 0.6650
Nbr of stocks (in thousands) 636,200 639,896 640,644 641,374 646,979 -
Announcement Date 29/05/23 30/05/24 23/05/25 26/05/26 - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
31.67x - - - 105M
-44.91x42.02x1227.89x - 42.2B
14.74x0.88x9.62x1.99% 16.02B
26.29x0.92x19.37x0.4% 13.23B
-1.52x2.44x10x-.--% 6.28B
26.63x - - 0.33% 2.41B
Average 8.82x 11.56x 316.72x 0.68% 13.38B
Weighted average by Cap. -15.62x 23.34x 672.73x 1%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA