Company Valuation: Prestar Resources

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 169.7 209.2 145.6 147.2 138.2 104.9
Change - 23.3% -30.42% 1.12% -6.1% -24.11%
Enterprise Value (EV) 1 301.4 455.2 297.3 222.5 161.8 96.03
Change - 51.06% -34.7% -25.15% -27.3% -40.64%
P/E 7.65x 2.14x 9.6x 5.69x 11.3x 5.03x
PBR 0.56x 0.51x 0.35x 0.34x 0.31x 0.23x
PEG - 0x -0.1x 0.1x -0.2x 0.1x
Capitalization / Revenue 0.41x 0.39x 0.24x 0.28x 0.29x 0.22x
EV / Revenue 0.74x 0.85x 0.49x 0.42x 0.34x 0.2x
EV / EBITDA 15.4x 4.78x 25.6x 6.93x 7.79x 3.06x
EV / EBIT 24x 5.14x 62.1x 8.96x 12.1x 4.21x
EV / FCF 16.3x -3.2x 3.04x 3.13x 2.72x 3.3x
FCF Yield 6.12% -31.2% 32.9% 32% 36.7% 30.3%
Dividend per Share 2 0.0063 0.0462 - 0.025 0.015 0.0075
Rate of return 1.15% 7.58% - 6.1% 3.9% 2.54%
EPS 2 0.0715 0.2847 0.0443 0.0721 0.0341 0.0587
Distribution rate 8.81% 16.2% - 34.7% 44% 12.8%
Net sales 1 410 538.7 607 527.9 476 470.5
EBITDA 1 19.53 95.32 11.59 32.1 20.77 31.39
EBIT 1 12.56 88.51 4.786 24.84 13.36 22.8
Net income 1 22.24 95.2 15.19 25.9 12.26 20.98
Net Debt 1 131.7 246 151.7 75.3 23.53 -8.886
Reference price 2 0.5469 0.6100 0.4250 0.4100 0.3850 0.2950
Nbr of stocks (in thousands) 310,309 343,021 342,559 359,068 359,068 355,649
Announcement Date 28/4/21 28/4/22 27/4/23 26/4/24 28/4/25 28/4/26
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 24.85M
13.93x1.48x8.15x0.95% 53.94B
14.63x0.88x7.09x0.93% 50.98B
14.47x1.64x9.46x0.9% 33.97B
55.24x9.23x34.07x0.14% 28.67B
12.44x1.18x6.97x2.27% 24.03B
10.38x0.68x6.31x4.2% 18.52B
13.36x0.54x5.26x3.11% 15.88B
14.76x4.34x11.09x0.06% 10.91B
13.79x0.9x6.79x2.82% 10.35B
Average 18.11x 2.32x 10.58x 1.71% 24.73B
Weighted average by Cap. 18.52x 2.23x 10.75x 1.39%

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. 9873 Stock
  4. Valuation Prestar Resources