Valuation Power Root

Stocks

Delayed BURSA MALAYSIA Other stock markets 07:57:04 11/08/2026 +04			5-day change	1st Jan Change
1.100 ^MYR	+0.92%		0.00%	-13.49%

07-24	Power Root Seeks Renewal of Share Buyback, Transactions Authority	MT
06-04	Power Root Berhad Announces Fourth Interim Single Tier Dividend for the Year Ended from 01 April 2025 to 31 March 2026, Payable on 13 July 2026	CI

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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
POWER ROOT	22x	-	-	4.64%	110M
THE COCA-COLA COMPANY	25.97x	8.04x	23.03x	2.44%	374B
KEURIG DR PEPPER INC.	18.04x	2.65x	10.41x	3.13%	39.87B
COCA-COLA HELLENIC	20.02x	1.76x	11x	2.25%	23.28B
ARCA CONTINENTAL, S.A.B. DE C.V.	16.59x	1.46x	7.15x	4.59%	19.36B
VARUN BEVERAGES LIMITED	43.9x	5.83x	25.37x	0.43%	15.8B
SWIRE PACIFIC LIMITED	9.98x	1.8x	9.55x	4.3%	15.95B
SUNTORY BEVERAGE & FOOD LIMITED	16.11x	0.67x	5.01x	2.58%	9.02B
PRIMO BRANDS CORPORATION	27.74x	1.91x	8.84x	2.04%	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%