|
Market Closed -
BURSA MALAYSIA
12:54:07 30/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 4.090 MYR | -0.97% |
|
+0.74% | +33.22% |
| 10-09 | Unisem (M) Plans MYR396 Million Investment for Second Phase of Gopeng Plant Expansion | MT |
| 10-09 | Unisem (M) Berhad Announces Phase 2 Expansion Of Existing Gopeng Plant In Perak, Malaysia | CI |
Company Valuation: Unisem (M)
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 6,581 | 4,452 | 5,339 | 4,871 | 4,952 | 7,013 | - | - |
| Change | - | -32.35% | 19.93% | -8.76% | 1.66% | 41.62% | - | - |
| Enterprise Value (EV) 1 | 6,100 | 4,093 | 5,089 | 4,780 | 4,952 | 7,531 | 7,500 | 7,326 |
| Change | - | -32.91% | 24.34% | -6.06% | 3.6% | 52.08% | -0.41% | -2.32% |
| P/E | 33.1x | 11.6x | 66.6x | 80.3x | 57.2x | 62.9x | 29.7x | 22.6x |
| PBR | 3.02x | 1.84x | 2.24x | 2.17x | 2.36x | 2.87x | 2.7x | 2.47x |
| PEG | - | 0.1x | -0.8x | -3.3x | 1.3x | 3x | 0x | 0.7x |
| Capitalization / Revenue | 4.19x | 2.5x | 3.71x | 3.08x | 2.65x | 3.3x | 2.7x | 2.32x |
| EV / Revenue | 3.89x | 2.3x | 3.53x | 3.02x | 2.65x | 3.54x | 2.89x | 2.42x |
| EV / EBITDA | 15.6x | 8.91x | 18.6x | 15.6x | 14.2x | 18x | 13.2x | 11.1x |
| EV / EBIT | 31.1x | 16.1x | 82.8x | 53.5x | 48.4x | 50.1x | 25.8x | 20.2x |
| EV / FCF | -41.8x | -21.5x | 426x | -138x | -30.1x | -25.1x | 41x | 20.7x |
| FCF Yield | -2.39% | -4.66% | 0.23% | -0.72% | -3.32% | -3.98% | 2.44% | 4.83% |
| Dividend per Share 2 | 0.05 | 0.06 | 0.08 | 0.08 | 0.08 | 0.0391 | 0.0833 | 0.0906 |
| Rate of return | 1.23% | 2.17% | 2.42% | 2.65% | 2.61% | 0.96% | 2.04% | 2.22% |
| EPS 2 | 0.1232 | 0.2389 | 0.0497 | 0.0376 | 0.0537 | 0.065 | 0.1378 | 0.1812 |
| Distribution rate | 40.6% | 25.1% | 161% | 213% | 149% | 60.2% | 60.4% | 50% |
| Net sales 1 | 1,569 | 1,782 | 1,440 | 1,581 | 1,872 | 2,125 | 2,599 | 3,027 |
| EBITDA 1 | 389.9 | 459.4 | 273.2 | 307.4 | 348.1 | 417.6 | 567.1 | 662.7 |
| EBIT 1 | 196.4 | 254.5 | 61.46 | 89.28 | 102.2 | 150.4 | 290.4 | 362.9 |
| Net income 1 | 197.8 | 385.4 | 80.24 | 60.67 | 86.65 | 113.2 | 227.6 | 301.6 |
| Net Debt 1 | -481 | -359.6 | -250.7 | -91.25 | - | 518 | 487 | 313 |
| Reference price 2 | 4.080 | 2.760 | 3.310 | 3.020 | 3.070 | 4.090 | 4.090 | 4.090 |
| Nbr of stocks (in thousands) | 1,613,079 | 1,613,079 | 1,613,079 | 1,613,079 | 1,613,079 | 1,714,718 | - | - |
| Announcement Date | 25/02/22 | 23/02/23 | 27/02/24 | 28/02/25 | 24/02/26 | - | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 63.54x | 3.58x | 18.2x | 0.95% | 1.74B | |
| 21.37x | 12.19x | 18.38x | 0.35% | 5,159B | |
| 21.88x | 10.72x | 14.49x | 1.12% | 1,922B | |
| 37.24x | 15.77x | 23.16x | 0.75% | 1,647B | |
| 5.4x | 3.33x | 3.71x | 0.07% | 1,057B | |
| 98.54x | 17.9x | 67.9x | -.--% | 925B | |
| 4.16x | 2.66x | 3.21x | 1.86% | 829B | |
| -40.14x | 7.98x | 22.29x | -.--% | 484B | |
| 34.54x | 12.96x | 23.61x | 1.84% | 286B | |
| Average | 27.39x | 9.68x | 21.66x | 0.77% | 1,368B | |
| Weighted average by Cap. | 24.73x | 11.32x | 20.13x | 0.6% |
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
- 5005 Stock
- Valuation Unisem (M)
Select your edition
All financial news and data tailored to specific country editions
