Valuation XOX

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 04:50:02 2026-06-19 am EDT			5-day change	1st Jan Change
0.1850 ^MYR	+2.78%		-2.63%	-24.49%

Jun. 11	Xox Bhd Announces Appointment of Catherine Lai Hui Yi as Independent and Non-Executive Member of Risk Committee, Effective June 11, 2026	CI
Jun. 11	XOX Berhad Announces Redesignation of Chuah Hoon Hong as Independent and Non Executive Chairman of Nomination and Remuneration Committee from Member of Nomination and Remuneration Committee, Effective June 11, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025
Market Cap ¹	398.9	141.3	101	75.76	38.93	57.51
Change	-	-64.59%	-28.49%	-25%	-48.61%	47.73%
Enterprise Value (EV) ¹	217.7	-11.6	26.36	143.8	41.61	31.66
Change	-	-105.33%	327.23%	445.34%	-71.06%	-23.91%
P/E	-3.45x	-2.9x	-1.05x	-1.12x	-3.07x	-2.64x
PBR	1.54x	0.47x	0.44x	0.47x	0.25x	0.43x
PEG	-	0x	-0x	0x	0x	-0x
Capitalization / Revenue	1.59x	0.42x	0.34x	0.28x	0.16x	0.22x
EV / Revenue	0.87x	-0.03x	0.09x	0.53x	0.17x	0.12x
EV / EBITDA	-5.82x	0.38x	-2.83x	-14x	1.34x	-2.37x
EV / EBIT	-4.67x	0.3x	-1.44x	-10.5x	1.58x	-1.75x
EV / FCF	28.6x	-1.25x	-0.86x	-7.82x	0.7x	2.22x
FCF Yield	3.49%	-80%	-116%	-12.8%	142%	45.1%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-1.132	-0.362	-0.5725	-0.4008	-0.0733	-0.1175
Distribution rate	-	-	-	-	-	-
Net sales ¹	251.4	334.6	293.6	273.7	250.9	260.1
EBITDA ¹	-37.4	-30.19	-9.318	-10.27	31.12	-13.33
EBIT ¹	-46.56	-38.49	-18.36	-13.64	26.41	-18.11
Net income ¹	-52.32	-45.49	-90.98	-67.48	-12.58	-21.37
Net Debt ¹	-181.3	-152.9	-74.65	68.01	2.676	-25.85
Reference price ²	3.9000	1.0500	0.6000	0.4500	0.2250	0.3100
Nbr of stocks (in thousands)	102,294	134,529	168,361	168,363	173,030	185,522
Announcement Date	1/13/21	1/27/22	1/20/23	1/31/24	1/27/25	1/30/26

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.($)
XOX	-	-	-	-	8.12M
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	-145.1x	66.11x	220.77x	-	2,437B
SOFTBANK GROUP CORP.	11.87x	7.35x	39.12x	0.15%	254B
T-MOBILE US, INC.	17.36x	2.95x	7.52x	2.27%	197B
AT&T INC.	9.66x	2.3x	6.19x	5.04%	153B
KDDI CORPORATION	14.38x	2.3x	7.55x	2.97%	64.22B
VODAFONE GROUP PLC	13.09x	1.29x	4.42x	3.86%	33.13B
ADVANCED INFO SERVICE	20.18x	5.46x	9.99x	4.71%	32.49B
CHINA UNICOM (HONG KONG) LIMITED	9.37x	0.34x	1.4x	7.2%	27.02B
TELENOR ASA	12.5x	3.47x	7.66x	6.69%	20.59B
Average	-4.08x	10.17x	33.85x	4.11%	321.87B
Weighted average by Cap.	-106.63x	51.07x	171.38x	2.64%