Company Valuation: Power Root

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 726.7 567.7 903.1 761.3 594.2 449 - -
Change - -21.88% 59.08% -15.7% -21.96% -24.42% - -
Enterprise Value (EV) 641.3 567.7 857.9 647.6 600.3 449 449 449
Change - -11.47% 51.12% -24.52% -7.3% -25.2% 0% 0%
P/E 27.3x 22.3x 15.4x 18.5x 19.7x 28.2x 15.6x 13.6x
PBR 2.71x 2.13x 3.12x 2.29x 2x 1.64x 1.6x 1.58x
PEG - -7.02x 0x -0.5x -1x -0.6x 0.4x 1x
Capitalization / Revenue 2.35x 1.63x 1.98x 1.82x 1.42x 1.37x 1.22x 1.13x
EV / Revenue 0x 0x 0x 0x 0x 1.26x 1.22x 1.13x
EV / EBITDA 0x 0x 0x 0x 0x 9.55x 8.16x 7.13x
EV / EBIT 0x 0x 0x 0x 0x 13.8x 11.2x 9.35x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.06 0.049 0.1175 0.071 0.052 0.039 0.06 0.07
Rate of return 3.49% 3.6% 5.54% 4.3% 3.71% 3.55% 5.5% 6.42%
EPS 2 0.063 0.061 0.138 0.089 0.071 0.039 0.07 0.08
Distribution rate 95.2% 80.3% 85.1% 79.8% 73.2% 100% 85.7% 87.5%
Net sales 1 309.2 347.9 455.8 419.3 417.9 336.8 368 397
EBITDA 1 38.96 38.47 79.58 57.49 53.06 39.66 55 63
EBIT 1 32.14 31.48 70.88 47.06 42.32 27.71 40 48
Net income 1 28.1 26.2 59.35 41.6 31.99 16.67 28 34
Net Debt -85.43 - -45.21 -113.8 6.159 - - -
Reference price 2 1.720 1.360 2.120 1.650 1.400 1.090 1.090 1.090
Nbr of stocks (in thousands) 422,506 417,438 426,005 461,422 424,395 411,959 - -
Announcement Date 28/05/21 31/05/22 25/05/23 23/05/24 28/05/25 28/05/26 - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
22x - - 4.64% 110M
25.97x8.04x23.03x2.44% 374B
18.04x2.65x10.41x3.13% 39.87B
20.02x1.76x11x2.25% 23.28B
16.59x1.46x7.15x4.59% 19.36B
43.9x5.83x25.37x0.43% 15.8B
9.98x1.8x9.55x4.3% 15.95B
16.11x0.67x5.01x2.58% 9.02B
27.74x1.91x8.84x2.04% 8.52B
Average 22.26x 3.01x 12.54x 2.93% 56.19B
Weighted average by Cap. 24.62x 6.57x 19.96x 2.56%

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

  1. Stock Market
  2. Stocks
  3. 7237 Stock
  4. Valuation Power Root