Company Valuation: Alam Maritim Resources

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2022 2023 2024 2025
Market Cap 1 99.59 53.61 38.3 53.61 38.3
Change - - -28.57% 40% -28.57%
Enterprise Value (EV) 1 150.5 148.9 117.2 112.5 -3.171
Change - - -21.29% -4.03% -102.82%
P/E -0.83x -0.37x 2.53x 1.75x 1.21x
PBR 0.46x -0.79x -0.72x -2.11x -0.69x
PEG - - -0x 0x 0.36x
Capitalization / Revenue 0.39x 0.27x 0.12x 0.15x 0.08x
EV / Revenue 0.59x 0.74x 0.38x 0.31x -0.01x
EV / EBITDA -1.88x -1.35x 5.31x 8.47x -0.09x
EV / EBIT -1.42x -1.13x 7.27x 11.9x -0.09x
EV / FCF -4.98x - -5.28x -4.5x -0.09x
FCF Yield -20.1% - -18.9% -22.2% -1,085%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.966 -0.9447 0.099 0.2 0.2068
Distribution rate - - - - -
Net sales 1 255.2 200.2 310.6 357.2 476.2
EBITDA 1 -80.05 -110.1 22.05 13.27 36.16
EBIT 1 -105.9 -131.6 16.11 9.474 33.6
Net income 1 -119.5 -139.4 15.17 26.31 31.75
Net Debt 1 50.95 95.26 78.89 58.84 -41.47
Reference price 2 0.8000 0.3500 0.2500 0.3500 0.2500
Nbr of stocks (in thousands) 124,488 153,183 153,183 153,183 153,183
Announcement Date 5/31/21 A 10/31/22 A 10/31/23 A 10/30/24 A 10/31/25 A
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 28.87M
20.45x2.23x10.2x2.32% 74.99B
20.45x2.57x14.24x1.49% 61.1B
22.79x2.47x12.22x0.29% 27.3B
13.26x1.4x7.64x2.15% 26.57B
27.08x0.51x4.45x3.8% 9.75B
22.48x0.82x7.34x2.04% 7B
7.64x1.42x5.69x3.41% 6.24B
16.05x1.38x6.51x1.27% 6.22B
29.24x5.9x10.6x3.3% 6.06B
Average 19.94x 2.08x 8.76x 2.23% 22.53B
Weighted average by Cap. 20.00x 2.19x 10.68x 1.91%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 5115 Stock
  4. Valuation Alam Maritim Resources