Company Valuation: Alam Maritim Resources

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2022 2023 2024 2025
Market Cap 1 99.59 53.61 38.3 53.61 38.3
Change - - -28.57% 40% -28.57%
Enterprise Value (EV) 1 150.5 148.9 117.2 112.5 -3.171
Change - - -21.29% -4.03% -102.82%
P/E -0.83x -0.37x 2.53x 1.75x 1.21x
PBR 0.46x -0.79x -0.72x -2.11x -0.69x
PEG - - -0x 0x 0.36x
Capitalization / Revenue 0.39x 0.27x 0.12x 0.15x 0.08x
EV / Revenue 0.59x 0.74x 0.38x 0.31x -0.01x
EV / EBITDA -1.88x -1.35x 5.31x 8.47x -0.09x
EV / EBIT -1.42x -1.13x 7.27x 11.9x -0.09x
EV / FCF -4.98x - -5.28x -4.5x -0.09x
FCF Yield -20.1% - -18.9% -22.2% -1,085%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.966 -0.9447 0.099 0.2 0.2068
Distribution rate - - - - -
Net sales 1 255.2 200.2 310.6 357.2 476.2
EBITDA 1 -80.05 -110.1 22.05 13.27 36.16
EBIT 1 -105.9 -131.6 16.11 9.474 33.6
Net income 1 -119.5 -139.4 15.17 26.31 31.75
Net Debt 1 50.95 95.26 78.89 58.84 -41.47
Reference price 2 0.8000 0.3500 0.2500 0.3500 0.2500
Nbr of stocks (in thousands) 124,488 153,183 153,183 153,183 153,183
Announcement Date 31/5/21 31/10/22 31/10/23 30/10/24 31/10/25
1MYR in Million2MYR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 23.61M
23.28x2.35x10.92x2.18% 79.32B
20.25x2.29x12.83x1.68% 54.85B
15.86x2.2x9.58x4.68% 30.27B
15.61x1.54x8.64x1.89% 29.92B
21.74x2.41x11.9x0.29% 26.74B
26.38x4.31x17.1x1.1% 13.55B
13.5x1.29x5.4x3.64% 10.46B
31.7x0.52x4.62x3.68% 9.71B
21.53x0.82x7.08x2.12% 6.88B
Average 21.09x 1.97x 9.79x 2.36% 26.17B
Weighted average by Cap. 20.79x 2.18x 10.77x 2.19%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Alam Maritim Resources

Historical PBR trend

Valuation ratios - PBR - Alam Maritim Resources

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Alam Maritim Resources

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Alam Maritim Resources

  1. Stock Market
  2. Stocks
  3. 5115 Stock
  4. Valuation Alam Maritim Resources