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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 194M
14.57x4.57x12.51x3.43% 42.03B
6.34x0.83x1.67x7.96% 30.22B
21.22x4.24x17.8x1.2% 28.84B
7.78x1.4x7x4.58% 28.02B
14.77x3.11x15.35x2.37% 24.59B
16x1.02x6.74x2.33% 22.21B
15.02x6.61x18.76x1.26% 19.77B
9.13x2.2x7.56x4.07% 19.94B
Average 13.10x 3.00x 10.92x 3.4% 23.98B
Weighted average by Cap. 13.13x 3.03x 10.83x 3.54%

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