Company Valuation: Cloudpoint Technology

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 289.7 499.7 366.8 255.2 - -
Change - 72.48% -26.6% -30.43% - -
Enterprise Value (EV) 289.7 499.7 366.8 255.2 255.2 255.2
Change - 72.48% -26.6% -30.43% 0% 0%
P/E - 24.6x 17x 24x 16x 12x
PBR 4.08x 6.18x 4.05x 2.53x 2.4x 2.23x
PEG - - 2.82x -0.5x 0.3x 0.4x
Capitalization / Revenue 2.63x 3.45x 1.99x 1.53x 1.35x 1.19x
EV / Revenue 0x 0x 0x 1.53x 1.35x 1.19x
EV / EBITDA 0x 0x 0x 13.1x 11.2x 9.23x
EV / EBIT - - 0x 14.2x 11.6x 8.23x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 0.02 0.02 0.02 0.012 0.013 0.018
Rate of return 3.67% 2.13% 2.9% 2.5% 2.71% 3.75%
EPS 2 - 0.0382 0.0405 0.02 0.03 0.04
Distribution rate - 52.4% 49.4% 60% 43.3% 45%
Net sales 1 110.1 145 183.9 166.8 189.4 214.6
EBITDA 1 21.62 27.97 33.29 19.5 22.75 27.65
EBIT 1 - - 31.01 18 22 31
Net income 1 16.24 20.33 21.51 13 17 24
Net Debt - - - - - -
Reference price 2 0.5450 0.9400 0.6900 0.4800 0.4800 0.4800
Nbr of stocks (in thousands) 531,600 531,600 531,600 531,600 - -
Announcement Date 2/23/24 A 2/26/25 A 2/27/26 A - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
24x - - 2.5% 63.09M
20.42x13.03x15.52x-.--% 107B
14.71x3.97x8.3x-.--% 106B
34.1x4.27x12.75x-.--% 47.19B
25.56x5.25x12.69x-.--% 45.54B
16.21x5.81x14.86x0.88% 40.28B
15.84x6.11x12.48x-.--% 15.3B
24.69x2.26x13.05x-.--% 13.95B
27.61x - - 3.52% 11.13B
74.28x4.51x18.46x-.--% 9.76B
Average 27.74x 5.65x 13.51x 0.69% 39.64B
Weighted average by Cap. 22.19x 6.91x 12.66x 0.19%

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. 0277 Stock
  4. Valuation Cloudpoint Technology