Company Valuation: Star Media Group

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 228.3 217.4 315.3 289.9 239.2 213.8 -
Change - -4.76% 45% -8.05% -17.5% -10.61% -
Enterprise Value (EV) 228.3 217.4 315.3 289.9 239.2 213.8 213.8
Change - -4.76% 45% -8.05% -17.5% -10.61% 0%
P/E -1.73x 31.6x 42.2x 4.34x -55.9x 24.6x 16.4x
PBR 0.36x 0.33x 0.48x 0.41x 0.35x - -
PEG - -0x 5.01x 0x 1x -0x 0.3x
Capitalization / Revenue 1,220,136x 1,002,168x 1,433,006x 1,170,722x 1,148,465x - -
EV / Revenue - - - - - - -
EV / EBITDA - - - - - - -
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 - - 0.01 - - - -
Rate of return - - 2.3% - - - -
EPS 2 -0.1822 0.0095 0.0103 0.0922 -0.0059 0.012 0.018
Distribution rate - - 97.1% - - - -
Net sales 187.1 217 220 247.6 208.3 - -
EBITDA -123.1 25.42 24.9 84.05 17.62 - -
EBIT -26.18 9.652 9.098 68.87 2.019 - -
Net income -132.1 6.921 7.49 66.81 -4.298 - -
Net Debt - - - - - - -
Reference price 2 0.3150 0.3000 0.4350 0.4000 0.3300 0.2950 0.2950
Nbr of stocks (in thousands) 724,765 724,765 724,765 724,765 724,765 724,765 -
Announcement Date 2/28/22 A 2/21/23 A 2/20/24 A 2/25/25 A 2/24/26 A - -
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
Average
Weighted average by Cap.

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 6084 Stock
  4. Valuation Star Media Group