Company Valuation: Oppstar

Data adjusted to current consolidation scope
Fiscal Period: March 2023 2024 2025 2026 2027 2028
Market Cap 1 1,355 697.5 365.2 137.9 409.9 -
Change - -48.53% -47.65% -62.24% 197.22% -
Enterprise Value (EV) 1 1,348 685 365.2 137.9 478.9 477.9
Change - -49.19% -46.69% -62.24% 247.26% -0.21%
P/E 51.8x 45.4x -30.3x -8.6x 52.9x 31.8x
PBR 9.94x 4.7x 2.69x 1.14x 3.18x 2.89x
PEG 0.9x -1.1x 0x -0.3x -0x 0.5x
Capitalization / Revenue 23.4x 12.2x 5.71x 3.99x 6.83x 5.12x
EV / Revenue 23.3x 12x 5.71x 3.99x 7.98x 5.97x
EV / EBITDA 48.9x 31.1x -38.2x - 160x 34.1x
EV / EBIT 51x 32.9x -34.5x -8.6x - 47.8x
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 1 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 1 -6.895 -12.5 - - 69 68
Reference price 2 2.1300 1.0900 0.5700 0.2150 0.6350 0.6350
Nbr of stocks (in thousands) 636,200 639,896 640,644 641,374 645,444 -
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.($)
52.92x7.98x159.62x - 100M
-68.74x57.57x-934.13x - 51.36B
15.62x0.92x10.06x1.88% 16.98B
41.76x1.13x25.39x0.27% 16.1B
-1.79x3.02x12.44x-.--% 7.42B
43.59x5.01x29.78x1.57% 3.72B
34.11x - - 0.27% 2.8B
Average 16.78x 12.60x -116.14x 0.8% 14.07B
Weighted average by Cap. -23.79x 31.69x -493.04x 0.91%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA