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 4/28/21 4/28/22 4/27/23 4/26/24 4/28/25 4/28/26
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 25.54M
13.36x1.47x7.67x0.92% 55.27B
16.54x0.94x7.58x0.85% 55.09B
13.68x1.49x8.81x0.93% 32.78B
36.72x7.03x23.91x0.17% 24.4B
13.07x1.16x7.04x2.3% 23.82B
12.08x0.77x7.38x3.66% 21.68B
11.22x0.53x5.15x3.17% 16.92B
13.83x4.12x10.73x0.05% 10.97B
13.1x0.87x6.54x2.92% 10.24B
Average 15.96x 2.04x 9.42x 1.66% 25.12B
Weighted average by Cap. 16.10x 1.83x 9.21x 1.4%

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