|
Market Closed -
BURSA MALAYSIA
11:53:01 29/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 1.160 MYR | -0.85% |
|
-0.85% | -5.69% |
| 09-30 | Tropicana Acquires New Unit | MT |
| 09-29 | Tropicana Corporation Berhad acquired Desa Dayang Sdn Bhd for MYR 1. | CI |
Company Valuation: Tropicana Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 1,243 | 1,530 | 2,518 | 2,946 | 3,182 | 2,968 |
| Change | - | 23.09% | 64.62% | 17% | 8.01% | -6.75% |
| Enterprise Value (EV) 1 | 4,357 | 4,762 | 5,510 | 5,443 | 4,578 | 4,588 |
| Change | - | 9.28% | 15.7% | -1.21% | -15.89% | 0.22% |
| P/E | 22.5x | -29.5x | -5.18x | -16.2x | -14.2x | -25.3x |
| PBR | 0.34x | 0.42x | 0.66x | 0.74x | 0.79x | 0.77x |
| PEG | - | 0x | -0x | 0.2x | -1x | 0.5x |
| Capitalization / Revenue | 1.17x | 1.75x | 2.67x | 1.97x | 2.26x | 1.98x |
| EV / Revenue | 4.1x | 5.44x | 5.85x | 3.65x | 3.25x | 3.06x |
| EV / EBITDA | 16.2x | 58.7x | -20.9x | 70.5x | -25.8x | 37.4x |
| EV / EBIT | 18.1x | 97x | -18.6x | 117x | -22.8x | 45.9x |
| EV / FCF | -9.23x | -62.9x | -10.1x | 66.7x | -4.19x | 51x |
| FCF Yield | -10.8% | -1.59% | -9.92% | 1.5% | -23.8% | 1.96% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | 0.0378 | -0.036 | -0.2473 | -0.0801 | -0.0911 | -0.0487 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 1,063 | 876 | 942.6 | 1,493 | 1,408 | 1,501 |
| EBITDA 1 | 268.7 | 81.13 | -263.3 | 77.15 | -177.2 | 122.6 |
| EBIT 1 | 240.4 | 49.11 | -296.3 | 46.37 | -200.9 | 99.98 |
| Net income 1 | 108.7 | -29.54 | -393.4 | -129.6 | -164.4 | -83.29 |
| Net Debt 1 | 3,115 | 3,232 | 2,992 | 2,497 | 1,396 | 1,620 |
| Reference price 2 | 0.850 | 1.060 | 1.280 | 1.300 | 1.290 | 1.230 |
| Nbr of stocks (in thousands) | 1,462,047 | 1,443,081 | 1,967,261 | 2,266,339 | 2,466,953 | 2,412,754 |
| Announcement Date | 5/25/21 A | 4/29/22 A | 4/28/23 A | 4/30/24 A | 4/30/25 A | 4/30/26 A |
1MYR in Million2MYR
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 685M | |
| 65.15x | - | - | - | 69.9B | |
| 12.5x | 4.38x | 11.24x | 3.85% | 39.6B | |
| 18.33x | 4.01x | 16.12x | 1.34% | 28.21B | |
| 5.68x | 0.75x | 1.56x | 8.71% | 27.62B | |
| 14.35x | 3.14x | 15.02x | 2.44% | 26.41B | |
| 8.02x | 1.47x | 8.22x | 4.41% | 26.72B | |
| 10.23x | 2.01x | 7.74x | 4.1% | 20.57B | |
| 8.43x | 2.96x | 6.93x | -.--% | 20.18B | |
| 13.05x | 6.39x | 16.81x | 1.67% | 18.65B | |
| Average | 17.31x | 3.14x | 10.46x | 3.32% | 27.85B | |
| Weighted average by Cap. | 24.98x | 3.12x | 10.44x | 3.5% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- 5401 Stock
- Valuation Tropicana Corporation
Select your edition
All financial news and data tailored to specific country editions
