Company Valuation: Oppstar

Data adjusted to current consolidation scope
Fiscal Period: March 2023 2024 2025 2026 2027 2028
Market Cap 1 1,355 697.5 365.2 343.1 - -
Change - -48.53% -47.65% -6.03% - -
Enterprise Value (EV) 1,348 685 365.2 343.1 412.1 411.1
Change - -49.19% -46.69% -6.03% 20.11% -0.24%
P/E 51.8x 45.4x -30.3x -8.6x 44.6x 26.8x
PBR 9.94x 4.7x 2.69x 1.14x 2.68x 2.43x
PEG 0.9x -1.1x 0x -0.3x -0x 0.4x
Capitalization / Revenue 23.4x 12.2x 5.71x 3.99x 5.72x 4.29x
EV / Revenue 0x 0x 0x 10.4x 5.72x 4.29x
EV / EBITDA - - - - 114,378,368x 24,509,650x
EV / EBIT 0x 0x -0x -31.2x - 34.3x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 0.008 0.008 - - - -
Rate of return 0.38% 0.73% - - - -
EPS 2 0.0411 0.024 -0.0188 -0.025 0.012 0.02
Distribution rate 19.5% 33.3% - - - -
Net sales 1 57.9 56.95 63.98 34.54 60 80
EBITDA 27.57 22.02 -9.549 - 3 14
EBIT 1 26.46 20.79 -10.57 -16.04 - 10
Net income 1 20.35 15.54 -12.22 -16.03 8 14
Net Debt -6.895 -12.5 - - 69 68
Reference price 2 2.1300 1.0900 0.5700 0.5350 0.5350 0.5350
Nbr of stocks (in thousands) 636,200 639,896 640,644 641,374 - -
Announcement Date 5/29/23 A 5/30/24 A 5/23/25 A 5/26/26 A - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-33.44x - - - 84.35M
-52.26x54.4x-285.28x - 46.92B
14.24x0.9x9.68x2.01% 16.19B
31.46x0.85x20.08x0.33% 11.52B
-1.72x3.07x21.06x-.--% 7.35B
38.57x4.64x26.69x1.8% 3.33B
18.03x0.84x6.26x - 2.8B
Average 2.13x 10.78x -33.58x 1.04% 12.6B
Weighted average by Cap. -19.23x 29.71x -144.57x 1.1%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!