Company Valuation: QL Resources

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 12,217 14,140 14,359 17,047 13,506 13,836 - -
Change - 15.74% 1.55% 18.72% -20.77% 2.45% - -
Enterprise Value (EV) 1 13,101 15,027 15,025 17,356 13,663 13,865 13,702 13,512
Change - 14.7% -0.01% 15.51% -21.28% 1.48% -1.18% -1.38%
P/E 56.2x 40.8x 32.8x 37.4x 30x 29x 27.4x 26x
PBR 4.94x 5.32x 4.88x 5.4x 4.03x 3.7x 3.4x 3.08x
PEG - 0.7x 1.2x 9.21x -26.74x 4.71x 4.75x 4.91x
Capitalization / Revenue 2.33x 2.26x 2.15x 2.41x 1.92x 1.83x 1.73x 1.65x
EV / Revenue 2.5x 2.4x 2.25x 2.45x 1.94x 1.83x 1.72x 1.61x
EV / EBITDA 22.3x 19.2x 15.8x 17.5x 14.2x 13.9x 13x 12.5x
EV / EBIT 36x 28x 21.8x 24.4x 20.3x 19.7x 18.5x 17.5x
EV / FCF 43.1x 40x 29.4x 28.6x 38.4x 37.6x 24.9x 26.9x
FCF Yield 2.32% 2.5% 3.4% 3.49% 2.6% 2.66% 4.01% 3.72%
Dividend per Share 2 0.0233 0.0467 0.0433 0.05 0.05 0.0519 0.0562 0.0588
Rate of return 0.7% 1.2% 1.1% 1.07% 1.35% 1.37% 1.48% 1.55%
EPS 2 0.0595 0.095 0.1199 0.1248 0.1234 0.131 0.1386 0.1459
Distribution rate 39.2% 49.1% 36.1% 40.1% 40.5% 39.6% 40.6% 40.3%
Net sales 1 5,247 6,264 6,678 7,073 7,047 7,571 7,979 8,390
EBITDA 1 588.8 781.5 950 989.5 964.1 996.6 1,053 1,084
EBIT 1 364.4 536.4 689.6 710.8 671.7 702.3 741.8 771.6
Net income 1 217.3 346.8 437.8 455.6 450.4 473.2 504.2 530.4
Net Debt 1 883.8 887.1 666.5 308.9 157 28.96 -134.5 -324
Reference price 2 3.347 3.873 3.933 4.670 3.700 3.800 3.800 3.800
Nbr of stocks (in thousands) 3,650,486 3,650,486 3,650,486 3,650,310 3,650,253 3,641,173 - -
Announcement Date 5/30/22 5/30/23 5/30/24 5/29/25 5/28/26 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
Average
Weighted average by Cap.

Y-o-Y evolution of P/E

Valuation ratios - P/E - QL Resources

Historical PBR trend

Valuation ratios - PBR - QL Resources

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - QL Resources

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - QL Resources


Year-on-year evolution of the Yield

Valuation ratios - Yield - QL Resources
  1. Stock Market
  2. Stocks
  3. 7084 Stock
  4. Valuation QL Resources