Valuation Rexit

Stocks

Market Closed - BURSA MALAYSIA 12:50:02 24/08/2026 +04			5-day change	1st Jan Change
0.5250 ^MYR	-4.55%		-4.55%	-6.25%

08-20	OpenMove AI Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-19	OpenMove AI Berhad Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2024	2025	2026	2027	2028
Market Cap ¹	158.6	126.4	134.2	97	90.94	-	-
Change	-	-20.26%	-	-27.74%	-6.25%	-	-
Enterprise Value (EV)	158.6	126.4	134.2	97	90.94	90.94	90.94
Change	-	-20.26%	-	-27.74%	-6.25%	0%	0%
P/E	16x	13.4x	8.07x	17.6x	10.5x	8.9x	7.95x
PBR	-	2.81x	-	-	-	-	-
PEG	-	-3.04x	-	-0.3x	0.2x	0.5x	0.7x
Capitalization / Revenue	-	5.08x	2.86x	2.84x	2.64x	2.46x	2.31x
EV / Revenue	-	0x	0x	0x	2.64x	2.46x	2.31x
EV / EBITDA	-	0x	0x	0x	6.94x	6.1x	5.48x
EV / EBIT	-	0x	0x	0x	8.92x	7.39x	6.5x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	-	0.04	0.075	0.02	0.03	0.03	0.03
Rate of return	-	5.48%	9.68%	3.57%	5.71%	5.71%	5.71%
EPS ²	0.0568	0.0543	0.096	0.0319	0.05	0.059	0.066
Distribution rate	-	73.7%	78.1%	62.7%	60%	50.8%	45.5%
Net sales ¹	-	24.88	46.95	34.21	34.4	36.9	39.4
EBITDA ¹	-	13.61	21.13	11.01	13.1	14.9	16.6
EBIT ¹	-	12.37	19.1	8.291	10.2	12.3	14
Net income ¹	9.894	9.451	16.63	5.527	8.7	10.2	11.5
Net Debt	-	-	-	-	-	-	-
Reference price ²	0.9100	0.7300	0.7750	0.5600	0.5250	0.5250	0.5250
Nbr of stocks (in thousands)	174,262	173,216	173,216	173,216	173,216	-	-
Announcement Date	23/08/21	25/08/22	26/02/25	27/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
REXIT	11x	-	-	5.45%	23.59M
IBM	23.14x	3.77x	13.17x	2.87%	222B
SNOWFLAKE INC.	-116.79x	18.57x	106.98x	-.--%	115B
ACCENTURE PLC	13.73x	1.52x	7.97x	3.49%	113B
TATA CONSULTANCY SERVICES LTD.	14.91x	2.72x	10.28x	5.51%	87.05B
RELX PLC	20.45x	5.36x	13.17x	2.79%	62.19B
INFOSYS LIMITED	14.69x	2.13x	9.06x	5.31%	47.45B
FUJITSU LIMITED	20.59x	1.68x	10.33x	1.42%	39.79B
NEC CORPORATION	20.4x	1.55x	9.86x	0.92%	38.85B
HCL TECHNOLOGIES LIMITED	17.74x	2.3x	10.68x	4.87%	36.84B
Average	3.99x	4.40x	21.28x	3.26%	76.29B
Weighted average by Cap.	-1.63x	5.29x	25.56x	2.9%