Valuation Pentamaster Corporation OTC Markets

Stocks

Real-time OTC Markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

08-10	AmInvestment Bank Downgrades Pentamaster to Hold from Buy; Price Target is MYR4.85	MT
08-06	Pentamaster Corporation Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,953	3,151	3,272	2,959	2,760	3,948	-	-
Change	-	-20.29%	3.84%	-9.57%	-6.73%	43.04%	-	-
Enterprise Value (EV) ¹	3,477	2,730	2,781	2,510	2,512	3,632	3,584	3,464
Change	-	-21.5%	1.88%	-9.74%	0.05%	44.63%	-1.33%	-3.34%
P/E	54.4x	38.3x	36.7x	45.4x	44.5x	52.7x	35.2x	28.9x
PBR	6.99x	5.03x	4.68x	3.96x	3.5x	4.41x	4.19x	3.69x
PEG	-	2.8x	4.47x	-1.7x	-8.87x	2.4x	0.7x	1.3x
Capitalization / Revenue	7.78x	5.25x	4.73x	4.75x	4.73x	5.46x	4.44x	3.78x
EV / Revenue	6.84x	4.55x	4.02x	4.03x	4.3x	5.02x	4.03x	3.32x
EV / EBITDA	26.7x	18.9x	17.5x	19.7x	20.2x	23.7x	17.8x	14.7x
EV / EBIT	28.7x	20.4x	19.7x	23.7x	26.2x	30.1x	20.8x	17.2x
EV / FCF	41x	-310x	24.5x	-152x	-28.8x	30.7x	29.5x	18.2x
FCF Yield	2.44%	-0.32%	4.08%	-0.66%	-3.47%	3.25%	3.39%	5.5%
Dividend per Share ²	0.02	0.02	0.02	-	-	0.02	0.0214	0.024
Rate of return	0.36%	0.45%	0.43%	-	-	0.36%	0.38%	0.43%
EPS ²	0.102	0.1158	0.1253	0.0917	0.0871	0.1063	0.1591	0.1938
Distribution rate	19.6%	17.3%	16%	-	-	18.8%	13.5%	12.4%
Net sales ¹	508.4	600.6	691.9	623	583.7	723	889.8	1,045
EBITDA ¹	130.3	144.5	159.1	127.5	124.1	153.3	201.8	235
EBIT ¹	121	133.8	141.4	106	95.82	120.7	172.5	201.2
Net income ¹	72.67	82.42	89.13	65.21	61.97	75.75	113.5	136.8
Net Debt ¹	-476.2	-421.4	-491	-448.9	-248.4	-315.5	-363.7	-483.5
Reference price ²	5.550	4.430	4.600	4.160	3.880	5.600	5.600	5.600
Nbr of stocks (in thousands)	712,317	711,317	711,317	711,317	711,317	711,317	-	-
Announcement Date	2/24/22 A	2/23/23 A	2/22/24 A	2/25/25 A	2/25/26 A	-	-	-

¹MYR in Million²MYR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PARKER-HANNIFIN CORPORATION	38.99x	6.66x	24.71x	0.69%	134B
FANUC CORPORATION	29.52x	5.53x	19.14x	2.05%	38.12B
TECHTRONIC INDUSTRIES COMPANY LIMITED	23.14x	1.99x	14.22x	2.02%	33.66B
INGERSOLL RAND INC.	33.56x	4.43x	16.75x	0.1%	32.99B
SMC CORPORATION	24.78x	4.14x	13.04x	1.37%	30.92B
XYLEM INC.	26.89x	3.27x	14.08x	1.4%	28.76B
DOVER CORPORATION	23.02x	3.34x	14.36x	1.02%	28.07B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	113.36x	39.16x	91.81x	0.34%	26.73B
ALFA LAVAL AB	26.27x	3.3x	16.13x	1.72%	24.51B
Average	37.72x	7.98x	24.92x	1.19%	41.95B
Weighted average by Cap.	37.31x	7.30x	24.17x	1.07%