Company Valuation: Oriental Interest

Data adjusted to current consolidation scope
Fiscal Period: August 2020 2021 2022 2023 2024 2025
Market Cap 1 267.9 420.4 446 557.5 617.9 779.1
Change - 56.94% 6.08% 25% 10.83% 26.09%
Enterprise Value (EV) 1 512.2 604.9 684 790.5 910.2 931.1
Change - 18.1% 13.07% 15.57% 15.15% 2.3%
P/E 7.37x 6.27x 5.7x 7.08x 7.43x 5.55x
PBR 0.57x 0.68x 0.66x 0.76x 0.78x 0.84x
PEG - 0.3x 0.3x 13.17x 1.31x 0.2x
Capitalization / Revenue 1.17x 1.21x 0.94x 1.04x 0.95x 0.92x
EV / Revenue 2.24x 1.74x 1.44x 1.48x 1.4x 1.09x
EV / EBITDA 8.32x 7.04x 6.02x 7.79x 6.48x 4.35x
EV / EBIT 8.73x 7.28x 6.16x 8.11x 6.78x 4.54x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 0.0343 0.035 0.05 0.05 0.055 -
Rate of return 3.96% 3.87% 5.21% 4.17% 4.14% -
EPS 2 0.1174 0.1444 0.1685 0.1694 0.179 0.2326
Distribution rate 29.2% 24.2% 29.7% 29.5% 30.7% -
Net sales 1 228.9 346.8 475.7 534.3 652.5 850.5
EBITDA 1 61.59 85.9 113.5 101.4 140.4 213.9
EBIT 1 58.69 83.06 111 97.42 134.3 205
Net income 1 36.36 54.12 78.27 78.69 85.21 122.8
Net Debt 1 244.3 184.5 238 233 292.4 152.1
Reference price 2 0.865 0.905 0.960 1.200 1.330 1.290
Nbr of stocks (in thousands) 309,717 464,575 464,575 464,575 464,575 603,950
Announcement Date 24/12/20 24/12/21 30/12/22 29/12/23 23/12/24 29/12/25
1MYR in Million2MYR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 191M
14.56x4.57x12.5x3.44% 41.99B
6.51x0.89x1.79x7.75% 31.04B
21.88x4.32x18.13x1.16% 29.8B
7.88x1.41x7.05x4.52% 28.36B
14.91x3.12x15.42x2.35% 24.89B
15.78x1.01x6.65x2.36% 21.92B
15.36x6.68x18.95x1.23% 20.27B
9.14x2.2x7.57x4.07% 19.96B
9.92x1.63x13.88x3.81% 18.33B
Average 12.88x 2.87x 11.33x 3.41% 23.68B
Weighted average by Cap. 13.03x 2.95x 11.16x 3.53%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 5827 Stock
  4. Valuation Oriental Interest
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!