Valuation XOX BURSA MALAYSIA

Stocks

Market Closed - BURSA MALAYSIA 11:50:02 10/08/2026 +03			5-day change	1st Jan Change
0.0500 ^MYR	-37.50%		-.--%	-16.67%

10-12	XOX Berhad Announces Retirement of Kong Choo Hui as Chief Financial Officer, Effective October 12, 2026	CI
10-01	XOX Bhd Announces Change of Address	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025
Market Cap ¹	398.9	141.3	101	75.76	38.93	57.51
Change	-	-64.59%	-28.49%	-25%	-48.61%	47.73%
Enterprise Value (EV) ¹	217.7	-11.6	26.36	143.8	41.61	31.66
Change	-	-105.33%	327.23%	445.34%	-71.06%	-23.91%
P/E	-3.45x	-2.9x	-1.05x	-1.12x	-3.07x	-2.64x
PBR	1.54x	0.47x	0.44x	0.47x	0.25x	0.43x
PEG	-	0x	-0x	0x	0x	-0x
Capitalization / Revenue	1.59x	0.42x	0.34x	0.28x	0.16x	0.22x
EV / Revenue	0.87x	-0.03x	0.09x	0.53x	0.17x	0.12x
EV / EBITDA	-5.82x	0.38x	-2.83x	-14x	1.34x	-2.37x
EV / EBIT	-4.67x	0.3x	-1.44x	-10.5x	1.58x	-1.75x
EV / FCF	28.6x	-1.25x	-0.86x	-7.82x	0.7x	2.22x
FCF Yield	3.49%	-80%	-116%	-12.8%	142%	45.1%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-1.132	-0.362	-0.5725	-0.4008	-0.0733	-0.1175
Distribution rate	-	-	-	-	-	-
Net sales ¹	251.4	334.6	293.6	273.7	250.9	260.1
EBITDA ¹	-37.4	-30.19	-9.318	-10.27	31.12	-13.33
EBIT ¹	-46.56	-38.49	-18.36	-13.64	26.41	-18.11
Net income ¹	-52.32	-45.49	-90.98	-67.48	-12.58	-21.37
Net Debt ¹	-181.3	-152.9	-74.65	68.01	2.676	-25.85
Reference price ²	3.9000	1.0500	0.6000	0.4500	0.2250	0.3100
Nbr of stocks (in thousands)	102,294	134,529	168,361	168,363	173,030	185,522
Announcement Date	1/13/21 A	1/27/22 A	1/20/23 A	1/31/24 A	1/27/25 A	1/30/26 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	1551.76x	43.26x	88.54x	-	2,006B
SOFTBANK GROUP CORP.	34.44x	5.49x	22.77x	0.24%	164B
T-MOBILE US, INC.	14.4x	2.67x	6.73x	2.63%	169B
AT&T INC.	9.85x	2.39x	6.41x	4.74%	160B
BHARTI AIRTEL LIMITED	29.25x	5.32x	9.32x	1.78%	123B
COMCAST CORPORATION	7.5x	1.34x	4.83x	5.93%	79.35B
SOFTBANK CORP.	19.5x	2.22x	8.41x	3.58%	74.93B
KDDI CORPORATION	14.7x	2.39x	7.82x	2.86%	70.81B
VODAFONE GROUP PLC	13.28x	1.42x	4.82x	3.4%	36.78B
Average	188.30x	7.39x	17.74x	3.14%	320.54B
Weighted average by Cap.	1,084.83x	31.08x	64.61x	2.88%