|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.910 MYR | 0.00% |
|
+4.25% | +26.55% |
| 06-24 | Maybank Research Starts Pentamaster at Buy with MYR6 Price Target | MT |
| 05-07 | Pentamaster Corporation Berhad Reports Earnings Results for the First Quarter Ended March 31, 2026 | CI |
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 | 3,493 | - | - |
| Change | - | -20.29% | 3.84% | -9.57% | -6.73% | 26.55% | - | - |
| Enterprise Value (EV) 1 | 3,477 | 2,730 | 2,781 | 2,510 | 2,512 | 3,154 | 3,075 | 3,008 |
| Change | - | -21.5% | 1.88% | -9.74% | 0.05% | 25.57% | -2.48% | -2.18% |
| P/E | 54.4x | 38.3x | 36.7x | 45.4x | 44.5x | 43.1x | 34.9x | 29.3x |
| PBR | 6.99x | 5.03x | 4.68x | 3.96x | 3.5x | 4.06x | 3.68x | 3.32x |
| PEG | - | 2.8x | 4.47x | -1.7x | -8.87x | 1.4x | 1.5x | 1.5x |
| Capitalization / Revenue | 7.78x | 5.25x | 4.73x | 4.75x | 4.73x | 4.93x | 4.23x | 3.7x |
| EV / Revenue | 6.84x | 4.55x | 4.02x | 4.03x | 4.3x | 4.45x | 3.73x | 3.18x |
| EV / EBITDA | 26.7x | 18.9x | 17.5x | 19.7x | 20.2x | 20.7x | 16.7x | 14.3x |
| EV / EBIT | 28.7x | 20.4x | 19.7x | 23.7x | 26.2x | 25.6x | 20.1x | 17.1x |
| EV / FCF | 41x | -310x | 24.5x | -152x | -28.8x | 19.8x | 31.9x | 22.8x |
| FCF Yield | 2.44% | -0.32% | 4.08% | -0.66% | -3.47% | 5.06% | 3.14% | 4.38% |
| Dividend per Share 2 | 0.02 | 0.02 | 0.02 | - | - | 0.02 | 0.0214 | 0.022 |
| Rate of return | 0.36% | 0.45% | 0.43% | - | - | 0.41% | 0.44% | 0.45% |
| EPS 2 | 0.102 | 0.1158 | 0.1253 | 0.0917 | 0.0871 | 0.1138 | 0.1406 | 0.1676 |
| Distribution rate | 19.6% | 17.3% | 16% | - | - | 17.6% | 15.2% | 13.1% |
| Net sales 1 | 508.4 | 600.6 | 691.9 | 623 | 583.7 | 709 | 825.4 | 944.7 |
| EBITDA 1 | 130.3 | 144.5 | 159.1 | 127.5 | 124.1 | 152.7 | 184.4 | 210.7 |
| EBIT 1 | 121 | 133.8 | 141.4 | 106 | 95.82 | 123.2 | 153.1 | 176 |
| Net income 1 | 72.67 | 82.42 | 89.13 | 65.21 | 61.97 | 81.18 | 99.94 | 118.7 |
| Net Debt 1 | -476.2 | -421.4 | -491 | -448.9 | -248.4 | -338.9 | -417.1 | -484.1 |
| Reference price 2 | 5.550 | 4.430 | 4.600 | 4.160 | 3.880 | 4.910 | 4.910 | 4.910 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 43.14x | 4.45x | 20.65x | 0.41% | 853M | |
| 35.01x | 6.02x | 22.33x | 0.77% | 120B | |
| 31.02x | 5.73x | 19.81x | 1.95% | 38.15B | |
| 34.34x | 4.39x | 16.19x | 0.1% | 32.18B | |
| 21.04x | 1.74x | 12.77x | 2.31% | 29.91B | |
| 26.85x | 3.23x | 14.07x | 1.42% | 29.18B | |
| 23.62x | 3.46x | 14.93x | 1% | 28.84B | |
| 23.9x | 3.72x | 12.5x | 1.52% | 26.81B | |
| 112.3x | 38.8x | 90.97x | 0.34% | 26.36B | |
| 25.9x | 3.35x | 16.01x | 1.75% | 24B | |
| Average | 37.71x | 7.49x | 24.02x | 1.16% | 35.65B | |
| Weighted average by Cap. | 36.05x | 7.11x | 23.34x | 1.13% |
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
