Valuation Rexit

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 11:50:02 05/08/2026 +03			5-day change	1st Jan Change
0.5500 ^MYR	0.00%		+2.80%	-1.79%

05-19	OpenMove AI Berhad Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
05-19	Openmove Ai posts Q1 profit attributable 6.3 million RGT	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2024	2025	2026	2027	2028
Market Cap ¹	158.6	126.4	134.2	97	95.27	-	-
Change	-	-20.26%	-	-27.74%	-1.79%	-	-
Enterprise Value (EV)	158.6	126.4	134.2	97	95.27	95.27	95.27
Change	-	-20.26%	-	-27.74%	-1.79%	0%	0%
P/E	16x	13.4x	8.07x	17.6x	11x	9.32x	8.33x
PBR	-	2.81x	-	-	-	-	-
PEG	-	-3.04x	-	-0.3x	0.2x	0.5x	0.7x
Capitalization / Revenue	-	5.08x	2.86x	2.84x	2.77x	2.58x	2.42x
EV / Revenue	-	0x	0x	0x	2.77x	2.58x	2.42x
EV / EBITDA	-	0x	0x	0x	7.27x	6.39x	5.74x
EV / EBIT	-	0x	0x	0x	9.34x	7.75x	6.8x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	-	0.04	0.075	0.02	0.03	0.03	0.03
Rate of return	-	5.48%	9.68%	3.57%	5.45%	5.45%	5.45%
EPS ²	0.0568	0.0543	0.096	0.0319	0.05	0.059	0.066
Distribution rate	-	73.7%	78.1%	62.7%	60%	50.8%	45.5%
Net sales ¹	-	24.88	46.95	34.21	34.4	36.9	39.4
EBITDA ¹	-	13.61	21.13	11.01	13.1	14.9	16.6
EBIT ¹	-	12.37	19.1	8.291	10.2	12.3	14
Net income ¹	9.894	9.451	16.63	5.527	8.7	10.2	11.5
Net Debt	-	-	-	-	-	-	-
Reference price ²	0.9100	0.7300	0.7750	0.5600	0.5500	0.5500	0.5500
Nbr of stocks (in thousands)	174,262	173,216	173,216	173,216	173,216	-	-
Announcement Date	8/23/21 A	8/25/22 A	2/26/25 A	2/27/26 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.($)
REXIT	11x	-	-	5.45%	23.28M
IBM	23.41x	3.77x	13.18x	2.86%	222B
SNOWFLAKE INC.	-111.07x	17.66x	101.98x	-.--%	110B
ACCENTURE PLC	12.64x	1.4x	7.33x	3.8%	104B
TATA CONSULTANCY SERVICES LTD.	15.63x	2.86x	10.8x	5.26%	91.82B
RELX PLC	21.26x	5.54x	13.6x	2.68%	63.87B
INFOSYS LIMITED	15.38x	2.25x	9.53x	5.08%	50B
HCL TECHNOLOGIES LIMITED	18.39x	2.36x	11.32x	4.73%	38.42B
NEC CORPORATION	20.66x	1.52x	9.63x	0.92%	38.98B
FUJITSU LIMITED	19.65x	1.6x	9.8x	1.49%	38.35B
Average	4.69x	4.33x	20.80x	3.23%	75.8B
Weighted average by Cap.	0.20x	5.10x	24.30x	2.92%