Company Valuation: BP Plastics Holding Bhd.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 433.5 354.7 335 365.9 175.9 218.1 -
Change - -18.18% -5.56% 9.24% -51.92% 23.98% -
Enterprise Value (EV) 433.5 354.7 335 365.9 175.9 218.1 218.1
Change - -18.18% -5.56% 9.24% -51.92% 23.98% 0%
P/E 9.33x 11.6x 9.5x 16.9x 15.3x 7.24x 8.91x
PBR 1.87x 1.45x 1.27x 1.37x 0.64x 0.78x 0.7x
PEG - -0.3x 0.6x -0.4x -0.3x 0x -0.5x
Capitalization / Revenue 0.97x 0.71x 0.71x 0.75x 0.43x 0.41x 0.42x
EV / Revenue 0x 0x 0x 0x 0x 0.41x 0.42x
EV / EBITDA 0x 0x 0x 0x 0x 4.38x 4.88x
EV / EBIT - - - - - - -
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.0733 0.055 0.06 0.06 0.025 0.05 0.045
Rate of return 4.76% 4.37% 5.04% 4.62% 4% 6.45% 5.81%
EPS 2 0.1651 0.1085 0.1252 0.0767 0.0409 0.107 0.087
Distribution rate 44.4% 50.7% 47.9% 78.2% 61.1% 46.7% 51.7%
Net sales 1 447.2 502.6 469.6 487.7 413.7 535.4 520
EBITDA 1 67.19 45.41 51.6 37.87 32.18 49.8 44.7
EBIT - 33.84 38.08 22.34 - - -
Net income 1 46.47 30.54 35.23 21.6 11.52 30.1 24.5
Net Debt - - - - - - -
Reference price 2 1.5400 1.2600 1.1900 1.3000 0.6250 0.7750 0.7750
Nbr of stocks (in thousands) 281,480 281,479 281,479 281,479 281,479 281,439 -
Announcement Date 21/2/22 27/2/23 27/2/24 25/2/25 24/2/26 - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
7.34x - - 6.37% 54.14M
13.48x1.33x8.09x6.25% 19.34B
18.33x2.93x8.26x3.35% 18.13B
15.99x1.38x9.51x1.43% 14.83B
17.93x1.75x10.68x2.33% 12.93B
14.19x1.2x7.83x1.33% 11.33B
18.22x2.17x10.31x1.53% 11.3B
30.33x1.13x8.36x2.69% 9.11B
22.72x2.03x9.76x1.61% 7.7B
Average 17.61x 1.74x 9.10x 2.99% 11.64B
Weighted average by Cap. 17.95x 1.78x 9.00x 2.89%

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. 5100 Stock
  4. Valuation BP Plastics Holding Bhd.