Company Valuation: Hibiscus Petroleum

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,370 2,012 1,741 1,861 1,150 1,667 - -
Change - 46.88% -13.5% 6.89% -38.18% 44.87% - -
Enterprise Value (EV) 1 1,370 2,021 1,644 1,922 1,150 1,670 2,226 2,174
Change - 47.49% -18.67% 16.92% -40.14% 45.17% 10.5% -2.3%
P/E 12.2x 3.28x 4.35x 4x 10.1x 3.74x 5.66x 5.51x
PBR 0.93x 0.93x 0.65x 0.6x 0.42x 0.46x 0.53x 0.49x
PEG - 0x -0.1x 0.2x -0.1x 0x 1.12x 1.91x
Capitalization / Revenue 1.7x 1.19x 0.74x 0.69x 0.49x 0.58x 0.61x 0.77x
EV / Revenue 1.7x 1.19x 0.7x 0.71x 0.49x 0.71x 0.81x 1.01x
EV / EBITDA 3.5x 1.69x 1.29x 1.45x 1.13x 1.51x 1.67x 1.75x
EV / EBIT 6.22x 2.21x 2.08x 2.27x 2.31x 2.94x 2.6x 2.84x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.0125 0.025 0.05 0.075 0.09 0.1 0.1025 0.095
Rate of return 0.73% 1% 2.31% 3.22% 5.77% 4.42% 4.54% 4.2%
EPS 2 0.1402 0.7615 0.4975 0.5822 0.1539 0.4899 0.399 0.4105
Distribution rate 8.91% 3.28% 10.1% 12.9% 58.5% 26.3% 25.7% 23.1%
Net sales 1 804.8 1,697 2,345 2,716 2,333 2,342 2,749 2,158
EBITDA 1 391.3 1,193 1,270 1,321 1,019 1,108 1,336 1,244
EBIT 1 220.3 912.7 789.3 844.9 498.6 567.2 855 766.6
Net income 1 103.7 613.1 400.5 467.1 117.5 361.3 294.4 302.5
Net Debt 1 - 8.373 -97.16 61.04 - 320.5 559 507.9
Reference price 2 1.712 2.500 2.162 2.330 1.560 2.260 2.260 2.260
Nbr of stocks (in thousands) 800,055 804,967 804,967 798,582 737,395 737,395 - -
Announcement Date 8/26/21 A 8/24/22 A 8/23/23 A 8/27/24 A 8/29/25 A 8/28/26 A - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
5.95x0.88x1.75x4.42% 409M
12.97x2.47x5.62x2.47% 165B
12.42x3.31x6.34x3.59% 103B
8.69x2.66x4.63x2.8% 77.29B
9.94x1.48x4.81x1.9% 61.01B
7.55x2.58x4.1x1.67% 61.44B
9.7x2.67x5.21x2.21% 57.76B
12.36x3.7x5.26x2.13% 57.4B
12.35x3.45x5.21x5.71% 44.8B
12.79x4.11x6.1x1.22% 33.82B
Average 10.47x 2.73x 4.90x 2.81% 66.19B
Weighted average by Cap. 11.21x 2.82x 5.33x 2.66%

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. 5199 Stock
  4. Valuation Hibiscus Petroleum
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!