Valuation Oppstar

Stocks

Market Closed - BURSA MALAYSIA 03:54:46 2026-11-06 am EST			5-day change	1st Jan Change
0.5200 ^MYR	-5.45%		-10.34%	+67.74%

Oct. 05	Rapidus Taps 17 Global Tech Firms for New Chip Design Ecosystem	MT
Oct. 05	Malaysian Shares End in Green Again Tracking Regional Gains; Kelington Shares Gain 3%	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,355	697.5	365.2	137.9	336.4	-
Change	-	-48.53%	-47.65%	-62.24%	143.97%	-
Enterprise Value (EV)	1,348	685	365.2	137.9	336.4	336.4
Change	-	-49.19%	-46.69%	-62.24%	143.97%	0%
P/E	51.8x	45.4x	-30.3x	-8.6x	24.8x	22.6x
PBR	9.94x	4.7x	2.69x	1.14x	2.6x	2.6x
PEG	0.9x	-1.1x	0x	-0.3x	-0x	2.37x
Capitalization / Revenue	23.4x	12.2x	5.71x	3.99x	4.75x	4.01x
EV / Revenue	0x	0x	0x	0x	4.75x	4.01x
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	0x	0x	-0x	-0x	24.2x	22.7x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	0.008	0.008	-	-	-	-
Rate of return	0.38%	0.73%	-	-	-	-
EPS ²	0.0411	0.024	-0.0188	-0.025	0.021	0.023
Distribution rate	19.5%	33.3%	-	-	-	-
Net sales ¹	57.9	56.95	63.98	34.54	70.9	83.9
EBITDA	27.57	22.02	-9.549	-	-	-
EBIT ¹	26.46	20.79	-10.57	-16.04	13.9	14.8
Net income ¹	20.35	15.54	-12.22	-16.03	13.7	14.9
Net Debt	-6.895	-12.5	-	-	-	-
Reference price ²	2.1300	1.0900	0.5700	0.2150	0.5200	0.5200
Nbr of stocks (in thousands)	636,200	639,896	640,644	641,374	646,979	-
Announcement Date	5/29/23	5/30/24	5/23/25	5/26/26	-	-

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.($)
OPPSTAR	26.19x	-	-	-	87.93M
CDW CORPORATION	18.17x	1.03x	11.28x	1.61%	19.77B
CEREBRAS SYSTEMS INC.	-20.66x	16.31x	469.28x	-	19.41B
UNISPLENDOUR CORPORATION LIMITED	24.32x	0.82x	16.34x	0.52%	10.75B
MOBILEYE GLOBAL INC.	-1.06x	1.48x	6.09x	-.--%	4.36B
TSINGHUA TONGFANG CO., LTD.	45.93x	-	-	-	3.23B
TATA TECHNOLOGIES LIMITED	35.53x	3.83x	23.09x	2.05%	2.89B
HANSHOW TECHNOLOGY CO., LTD.	29.16x	-	-	0.3%	2.63B
Average	19.70x	4.69x	105.22x	0.9%	7.89B
Weighted average by Cap.	8.63x	6.35x	167.92x	1.09%