|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.600 MYR | -1.06% |
|
+6.87% | +44.33% |
Company Valuation: Pentamaster Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,953 | 3,151 | 3,272 | 2,959 | 2,760 | 3,983 | - | - |
| Change | - | -20.29% | 3.84% | -9.57% | -6.73% | 44.33% | - | - |
| Enterprise Value (EV) 1 | 3,477 | 2,730 | 2,781 | 2,510 | 2,512 | 3,668 | 3,620 | 3,500 |
| Change | - | -21.5% | 1.88% | -9.74% | 0.05% | 46.04% | -1.31% | -3.31% |
| P/E | 54.4x | 38.3x | 36.7x | 45.4x | 44.5x | 52.7x | 35.2x | 28.9x |
| PBR | 6.99x | 5.03x | 4.68x | 3.96x | 3.5x | 4.41x | 4.19x | 3.69x |
| PEG | - | 2.8x | 4.47x | -1.7x | -8.87x | 2.4x | 0.7x | 1.3x |
| Capitalization / Revenue | 7.78x | 5.25x | 4.73x | 4.75x | 4.73x | 5.51x | 4.48x | 3.81x |
| EV / Revenue | 6.84x | 4.55x | 4.02x | 4.03x | 4.3x | 5.07x | 4.07x | 3.35x |
| EV / EBITDA | 26.7x | 18.9x | 17.5x | 19.7x | 20.2x | 23.9x | 17.9x | 14.9x |
| EV / EBIT | 28.7x | 20.4x | 19.7x | 23.7x | 26.2x | 30.4x | 21x | 17.4x |
| EV / FCF | 41x | -310x | 24.5x | -152x | -28.8x | 31x | 29.8x | 18.4x |
| FCF Yield | 2.44% | -0.32% | 4.08% | -0.66% | -3.47% | 3.22% | 3.35% | 5.44% |
| Dividend per Share 2 | 0.02 | 0.02 | 0.02 | - | - | 0.02 | 0.0214 | 0.024 |
| Rate of return | 0.36% | 0.45% | 0.43% | - | - | 0.36% | 0.38% | 0.43% |
| EPS 2 | 0.102 | 0.1158 | 0.1253 | 0.0917 | 0.0871 | 0.1063 | 0.1591 | 0.1938 |
| Distribution rate | 19.6% | 17.3% | 16% | - | - | 18.8% | 13.5% | 12.4% |
| Net sales 1 | 508.4 | 600.6 | 691.9 | 623 | 583.7 | 723 | 889.8 | 1,045 |
| EBITDA 1 | 130.3 | 144.5 | 159.1 | 127.5 | 124.1 | 153.3 | 201.8 | 235 |
| EBIT 1 | 121 | 133.8 | 141.4 | 106 | 95.82 | 120.7 | 172.5 | 201.2 |
| Net income 1 | 72.67 | 82.42 | 89.13 | 65.21 | 61.97 | 75.75 | 113.5 | 136.8 |
| Net Debt 1 | -476.2 | -421.4 | -491 | -448.9 | -248.4 | -315.5 | -363.7 | -483.5 |
| Reference price 2 | 5.550 | 4.430 | 4.600 | 4.160 | 3.880 | 5.600 | 5.600 | 5.600 |
| Nbr of stocks (in thousands) | 712,317 | 711,317 | 711,317 | 711,317 | 711,317 | 711,317 | - | - |
| Announcement Date | 24/02/22 | 23/02/23 | 22/02/24 | 25/02/25 | 25/02/26 | - | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 53.26x | 5.13x | 24.21x | 0.35% | 984M | ||
| 38.96x | 6.65x | 24.69x | 0.69% | 134B | ||
| 29.5x | 5.55x | 19.13x | 2.05% | 38.21B | ||
| 23.69x | 2.03x | 14.57x | 1.98% | 34.45B | ||
| 34.15x | 4.51x | 17.03x | 0.1% | 33.61B | ||
| 25.06x | 4.17x | 13.23x | 1.37% | 30.99B | ||
| 23.2x | 3.36x | 14.47x | 1.01% | 28.3B | ||
| 26.45x | 3.22x | 13.84x | 1.42% | 28.3B | ||
| 115.59x | 39.94x | 93.63x | 0.33% | 27.26B | ||
| 26.57x | 3.34x | 16.31x | 1.7% | 24.86B | ||
| Average | 39.64x | 7.79x | 25.11x | 1.1% | 38.07B | |
| Weighted average by Cap. | 37.69x | 7.39x | 24.43x | 1.06% |
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
- Stock Market
- Stocks
- 7160 Stock
- Valuation Pentamaster Corporation
Select your edition
All financial news and data tailored to specific country editions
















