Valuation Opcom Holdings

Stocks

Market Closed - BURSA MALAYSIA 16:50:02 17/09/2026 HKT			5-day change	1st Jan Change
0.1800 ^MYR	0.00%		-2.70%	-2.70%

08-28	Hextar Capital Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
06-08	Hextar Capital Berhad Subsidiary Legacy Core Sdn Bhd Secures MYR 60.4 Million Subcontract For Timah Tasoh Project From Jati Segera Sdn Bhd	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	62.08	244.1	205.1	234.3	158.7	107.5
Change	-	293.17%	-15.96%	14.2%	-32.26%	-32.25%
Enterprise Value (EV) ¹	45.62	224.3	113.5	188.7	211	171
Change	-	391.73%	-49.42%	66.36%	11.79%	-18.95%
P/E	-7.86x	59.7x	41.5x	116x	-42.2x	32.3x
PBR	0.75x	1.83x	1.3x	1.22x	0.77x	0.41x
PEG	-	-0x	3.9x	-1.7x	0x	-0x
Capitalization / Revenue	1.4x	3.64x	2.35x	1.62x	1.35x	1.58x
EV / Revenue	1.03x	3.35x	1.3x	1.3x	1.79x	2.52x
EV / EBITDA	-10.3x	29.7x	16.7x	13.1x	19.3x	-35.7x
EV / EBIT	-6.29x	41.8x	22.4x	72.5x	-12.4x	-25.5x
EV / FCF	9.75x	124x	9.17x	-	2.49x	-
FCF Yield	10.3%	0.8%	10.9%	-	40.2%	-
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.049	0.016	0.0177	0.005266	-0.008421	0.00572
Distribution rate	-	-	-	-	-	-
Net sales ¹	44.45	66.99	87.17	145	117.7	67.83
EBITDA ¹	-4.409	7.542	6.778	14.36	10.93	-4.788
EBIT ¹	-7.247	5.37	5.06	2.604	-17.03	-6.708
Net income ¹	-7.896	2.588	3.946	1.686	-3.617	2.827
Net Debt ¹	-16.47	-19.78	-91.67	-45.51	52.32	63.51
Reference price ²	0.3850	0.9550	0.7350	0.6100	0.3550	0.1850
Nbr of stocks (in thousands)	161,250	255,587	279,087	384,022	446,964	581,053
Announcement Date	28/8/20	27/8/21	29/7/22	30/1/24	24/1/25	30/4/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
OPCOM HOLDINGS	-	-	-	-	25.59M
CISCO SYSTEMS, INC.	26.46x	5.88x	15.24x	1.58%	425B
ARISTA NETWORKS, INC.	52.09x	18.45x	37.03x	-.--%	249B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	20.6x	0.83x	15.07x	2.2%	184B
ZHONGJI INNOLIGHT CO., LTD.	29.37x	9.33x	22.52x	0.42%	159B
MOTOROLA SOLUTIONS, INC.	33.32x	6.45x	19x	1.01%	76.21B
LUMENTUM HOLDINGS INC.	43.37x	12.78x	28.71x	-.--%	82.47B
NOKIA OYJ	42.24x	2.23x	14.52x	1.71%	57.08B
GARMIN LTD.	27.65x	6.24x	20.83x	1.49%	53.41B
CIENA CORPORATION	58.72x	7.6x	33.63x	-.--%	48.29B
Average	37.09x	7.75x	22.95x	0.93%	133.46B
Weighted average by Cap.	34.11x	8.32x	22.06x	1.05%