Company Valuation: CAM Resources

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 71.78 64.12 65.42 76.71 61.18 60.27
Change - -10.67% 2.02% 17.26% -20.24% -1.49%
Enterprise Value (EV) 1 106.1 75.88 62.35 79.36 64.07 44.78
Change - -28.5% -17.83% 27.28% -19.27% -30.11%
P/E 12.9x 6.49x 4.07x 5.67x 24.4x 4.39x
PBR 0.62x 0.51x 0.47x 0.52x 0.4x 0.37x
PEG - 0.1x 0.1x -0.4x -0.3x 0x
Capitalization / Revenue 0.28x 0.16x 0.13x 0.23x 0.15x 0.13x
EV / Revenue 0.42x 0.19x 0.13x 0.24x 0.16x 0.09x
EV / EBITDA 5.88x 3.21x 2.03x 2.96x 4.71x 1.6x
EV / EBIT 11.7x 5.18x 2.81x 4.33x 14.1x 2.44x
EV / FCF 8.52x 3.81x 8.99x -19.6x -516x 2.89x
FCF Yield 11.7% 26.2% 11.1% -5.1% -0.19% 34.6%
Dividend per Share 2 - - 0.01 0.01 - -
Rate of return - - 2.9% 2.38% - -
EPS 2 0.029 0.0516 0.0848 0.0741 0.0137 0.0751
Distribution rate - - 11.8% 13.5% - -
Net sales 1 252 399.2 496 336 408.1 473.6
EBITDA 1 18.03 23.63 30.7 26.81 13.61 28.05
EBIT 1 9.039 14.66 22.19 18.35 4.556 18.35
Net income 1 5.551 9.877 16.23 13.77 2.508 13.72
Net Debt 1 34.34 11.76 -3.068 2.652 2.885 -15.49
Reference price 2 0.3750 0.3350 0.3450 0.4200 0.3350 0.3300
Nbr of stocks (in thousands) 191,416 191,416 189,616 182,633 182,633 182,633
Announcement Date 5/21/21 A 4/27/22 A 4/28/23 A 4/30/24 A 4/30/25 A 4/30/26 A
1MYR in Million2MYR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 12.97M
19.66x2.86x14.06x3.97% 251B
20.43x2.42x14.24x3.47% 76.39B
17.61x1.79x10.1x3.51% 48.82B
16.78x0.52x9.91x2.72% 36.77B
21.4x3.17x12.88x3.37% 34.66B
43.32x3.63x21.55x0.82% 36.48B
68.5x10.22x43.43x1.11% 28.61B
10.52x1.78x8.78x7.28% 26.12B
Average 27.28x 3.30x 16.87x 3.28% 59.92B
Weighted average by Cap. 23.25x 2.95x 15.18x 3.53%

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. 7128 Stock
  4. Valuation CAM Resources
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!