Company Valuation: Kluang Rubber Company (Malaya)

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 198.6 231.9 250.9 230 379.2 356.2
Change - 16.73% 8.21% -8.33% 64.86% -6.07%
Enterprise Value (EV) 1 -27.01 -3.051 -12.97 -67.5 66.23 60.1
Change - 88.7% -325.07% -420.38% 198.13% -9.25%
P/E -91.7x 7.48x -26.6x 11.8x 19.2x 15x
PBR 0.31x 0.34x 0.37x 0.32x 0.48x 0.45x
PEG - -0x 0x -0x 12.88x 0.7x
Capitalization / Revenue 7.66x 7.32x 4.63x 4.56x 6.05x 6.02x
EV / Revenue -1.04x -0.1x -0.24x -1.34x 1.06x 1.02x
EV / EBITDA -8.09x -0.58x -0.51x -4.37x 2.77x 2.47x
EV / EBIT -30x -1.1x -0.57x -5.26x 3.12x 2.8x
EV / FCF 40.1x 0.14x -0.35x -10.1x 6.93x 5.09x
FCF Yield 2.5% 717% -289% -9.9% 14.4% 19.6%
Dividend per Share 2 0.01 0.01 0.01 0.01 0.01 0.01
Rate of return 0.32% 0.27% 0.25% 0.27% 0.16% 0.17%
EPS 2 -0.0344 0.4945 -0.1511 0.3128 0.3175 0.3828
Distribution rate -29.1% 2.02% -6.62% 3.2% 3.15% 2.61%
Net sales 1 25.92 31.69 54.14 50.41 62.67 59.19
EBITDA 1 3.339 5.291 25.28 15.46 23.92 24.36
EBIT 1 0.8997 2.78 22.7 12.84 21.2 21.47
Net income 1 -2.168 31.03 -9.453 19.47 19.74 23.8
Net Debt 1 -225.6 -234.9 -263.9 -297.5 -313 -296.1
Reference price 2 3.150 3.700 4.020 3.700 6.100 5.730
Nbr of stocks (in thousands) 63,061 62,667 62,415 62,167 62,167 62,167
Announcement Date 10/30/20 10/29/21 10/31/22 10/31/23 10/30/24 10/30/25
1MYR in Million2MYR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 101M
35.03x1.04x11.38x0.79% 14.09B
9.14x1.14x9.32x4.57% 5.4B
30.53x1.89x14.47x1.3% 3.55B
12.68x1.39x6.58x1.98% 2.75B
13.46x0.77x8.43x - 1.7B
16.99x - - - 1.41B
Average 19.64x 1.25x 10.04x 2.16% 4.14B
Weighted average by Cap. 25.37x 1.19x 10.71x 1.78%

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. 2453 Stock
  4. Valuation Kluang Rubber Company (Malaya)