Company Valuation: SLP Resources

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 293.2 313.8 285.3 278.9 255.2 271 -
Change - 7.03% -9.09% -2.22% -8.52% 6.21% -
Enterprise Value (EV) 293.2 313.8 369.6 278.9 255.2 271 271
Change - 7.03% 17.79% -24.54% -8.52% 6.21% 0%
P/E 16.5x 15.3x 26.9x 19.9x 30.1x 13.4x 14.3x
PBR 1.58x 1.63x 1.49x 1.48x 1.47x 1.53x 1.5x
PEG - 1x -0.6x 0.6x -0.8x 0x -2.29x
Capitalization / Revenue 1.74x 1.69x 1.76x 1.73x 1.68x 1.39x 1.45x
EV / Revenue 0x 0x 0x 0x 0x 1.39x 1.45x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 10.3x 10.9x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.055 0.055 0.0475 0.0475 0.0475 0.048 0.05
Rate of return 5.95% 5.56% 5.28% 5.4% 5.9% 5.61% 5.85%
EPS 2 0.0559 0.0649 0.0335 0.0443 0.0267 0.064 0.06
Distribution rate 98.4% 84.7% 142% 107% 178% 75% 83.3%
Net sales 1 168.9 185.7 162.3 161.7 152.1 194.3 186.5
EBITDA - 30.69 18.6 21.88 - - -
EBIT 1 22.57 24.3 12.26 15.57 10.86 26.3 24.8
Net income 1 17.73 20.58 10.61 14.04 8.447 20.3 19.2
Net Debt - - 84.34 - - - -
Reference price 2 0.9250 0.9900 0.9000 0.8800 0.8050 0.8550 0.8550
Nbr of stocks (in thousands) 316,960 316,960 316,960 316,960 316,960 316,960 -
Announcement Date 25/02/22 24/02/23 26/02/24 25/02/25 23/02/26 - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.06x - - 5.33% 69.96M
13.57x1.33x8.13x6.21% 19.47B
23.14x2.06x9.93x1.58% 7.85B
65.42x - - - 2.31B
14.56x1.16x7.79x2.7% 1.46B
9.79x1.52x8.03x3.58% 1.42B
10.42x - - - 1.42B
29.19x - - - 1.19B
Average 22.52x 1.52x 8.47x 3.88% 4.4B
Weighted average by Cap. 19.41x 1.52x 8.57x 4.71%

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. SLP Stock
  4. Valuation SLP Resources
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!