|
Market Closed -
BURSA MALAYSIA
12:50:15 23/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 5.500 MYR | +0.36% |
|
-1.79% | +41.75% |
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 | 3,912 | - | - |
| Change | - | -20.29% | 3.84% | -9.57% | -6.73% | 41.75% | - | - |
| Enterprise Value (EV) 1 | 3,477 | 2,730 | 2,781 | 2,510 | 2,512 | 3,597 | 3,549 | 3,429 |
| Change | - | -21.5% | 1.88% | -9.74% | 0.05% | 43.21% | -1.34% | -3.37% |
| P/E | 54.4x | 38.3x | 36.7x | 45.4x | 44.5x | 51.8x | 34.6x | 28.4x |
| PBR | 6.99x | 5.03x | 4.68x | 3.96x | 3.5x | 4.33x | 4.12x | 3.62x |
| 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 | 5.41x | 4.4x | 3.74x |
| EV / Revenue | 6.84x | 4.55x | 4.02x | 4.03x | 4.3x | 4.97x | 3.99x | 3.28x |
| EV / EBITDA | 26.7x | 18.9x | 17.5x | 19.7x | 20.2x | 23.5x | 17.6x | 14.6x |
| EV / EBIT | 28.7x | 20.4x | 19.7x | 23.7x | 26.2x | 29.8x | 20.6x | 17x |
| EV / FCF | 41x | -310x | 24.5x | -152x | -28.8x | 30.4x | 29.2x | 18x |
| FCF Yield | 2.44% | -0.32% | 4.08% | -0.66% | -3.47% | 3.28% | 3.42% | 5.55% |
| 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% | 0.39% | 0.44% |
| 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 | 5.500 | 5.500 | 5.500 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 51.75x | 4.97x | 23.47x | 0.36% | 958M | |
| 28.44x | 5.1x | 18.59x | 0.92% | 111B | |
| 29.39x | 4.61x | 17.46x | 1.83% | 83.61B | |
| 29.04x | 3.32x | 19.16x | 0.72% | 63.58B | |
| 40.86x | 6.38x | 28.14x | 1.87% | 59.56B | |
| 36.88x | 7.46x | 21.85x | -.--% | 53.59B | |
| 24x | 4.53x | 15.6x | 2.64% | 33.25B | |
| 20.68x | 1.77x | 12.74x | 2.27% | 30.08B | |
| 29.33x | 3.89x | 14.65x | 0.12% | 28.51B | |
| 21.88x | 3.18x | 13.69x | 1.07% | 26.5B | |
| Average | 31.23x | 4.52x | 18.53x | 1.18% | 49.07B | |
| Weighted average by Cap. | 30.08x | 4.78x | 18.94x | 1.22% |
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
