Company Valuation: SLP Resources

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 293.2 313.8 285.3 278.9 255.2 259.9 -
Change - 7.03% -9.09% -2.22% -8.52% 1.86% -
Enterprise Value (EV) 293.2 313.8 369.6 278.9 255.2 259.9 259.9
Change - 7.03% 17.79% -24.54% -8.52% 1.86% 0%
P/E 16.5x 15.3x 26.9x 19.9x 30.1x 12.8x 13.7x
PBR 1.58x 1.63x 1.49x 1.48x 1.47x 1.46x 1.44x
PEG - 1x -0.6x 0.6x -0.8x 0x -2.19x
Capitalization / Revenue 1.74x 1.69x 1.76x 1.73x 1.68x 1.34x 1.39x
EV / Revenue 0x 0x 0x 0x 0x 1.34x 1.39x
EV / EBITDA - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 9.88x 10.5x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.055 0.055 0.0475 0.0475 0.0475 0.048 0.05
Rate of return 5.95% 5.56% 5.28% 5.4% 5.9% 5.85% 6.1%
EPS 2 0.0559 0.0649 0.0335 0.0443 0.0267 0.064 0.06
Distribution rate 98.4% 84.7% 142% 107% 178% 75% 83.3%
Net sales 1 168.9 185.7 162.3 161.7 152.1 194.3 186.5
EBITDA - 30.69 18.6 21.88 - - -
EBIT 1 22.57 24.3 12.26 15.57 10.86 26.3 24.8
Net income 1 17.73 20.58 10.61 14.04 8.447 20.3 19.2
Net Debt - - 84.34 - - - -
Reference price 2 0.9250 0.9900 0.9000 0.8800 0.8050 0.8200 0.8200
Nbr of stocks (in thousands) 316,960 316,960 316,960 316,960 316,960 316,960 -
Announcement Date 2/25/22 A 2/24/23 A 2/26/24 A 2/25/25 A 2/23/26 A - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
12.5x - - 6% 62.06M
15.45x1.41x8.64x5.65% 21.26B
24.77x2.2x10.6x1.47% 8.4B
9.78x - - 3.63% 1.41B
14.26x1.08x7.29x2.82% 1.38B
10.07x - - - 1.36B
24.26x - - - 1.24B
Average 15.87x 1.56x 8.84x 3.91% 5.02B
Weighted average by Cap. 17.50x 1.61x 9.11x 4.36%

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. 7248 Stock
  4. Valuation SLP Resources