|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.990 MYR | +0.51% |
|
0.00% | +18.45% |
| 24/07 | Dialog Group Subsidiary Transfers Interest in Cendramas PSC to Unit | MT |
| 08/07 | Rising Gulf Oil Output Sets Stage for Market -2- | DJ |
Company Valuation: Dialog Group
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 16,307 | 12,019 | 11,624 | 13,486 | 8,915 | 11,173 | - | - |
| Change | - | -26.3% | -3.29% | 16.02% | -33.89% | 25.32% | - | - |
| Enterprise Value (EV) 1 | 16,780 | 12,542 | 12,066 | 13,616 | 8,855 | 10,664 | 10,610 | 10,488 |
| Change | - | -25.25% | -3.8% | 12.85% | -34.96% | 20.42% | -0.51% | -1.14% |
| P/E | 30x | 23.7x | 22.8x | 23.5x | 29.4x | 19.5x | 17.6x | 17.3x |
| PBR | 3.55x | 2.38x | 2.09x | 2.27x | 1.55x | 1.7x | 1.63x | 1.53x |
| PEG | - | -3.62x | 41.04x | 1.9x | -0.6x | 0.2x | 1.6x | 12.65x |
| Capitalization / Revenue | 10.1x | 5.18x | 3.87x | 4.28x | 3.56x | 3.93x | 3.65x | 3.61x |
| EV / Revenue | 10.4x | 5.41x | 4.02x | 4.32x | 3.54x | 3.75x | 3.47x | 3.39x |
| EV / EBITDA | 27x | 21.7x | 23.3x | 17.7x | 19.2x | 15.2x | 13.8x | 13x |
| EV / EBIT | 42.6x | 37x | 46x | 31.4x | 67.3x | 31.4x | 27.4x | 24.9x |
| EV / FCF | -60.5x | 30.7x | 18.8x | 13.6x | 11.4x | 37.6x | 22.2x | 18.7x |
| FCF Yield | -1.65% | 3.26% | 5.31% | 7.35% | 8.8% | 2.66% | 4.51% | 5.35% |
| Dividend per Share 2 | 0.031 | 0.034 | 0.037 | 0.043 | 0.031 | 0.0431 | 0.0484 | 0.0476 |
| Rate of return | 1.07% | 1.6% | 1.8% | 1.8% | 1.96% | 2.18% | 2.44% | 2.41% |
| EPS 2 | 0.0963 | 0.09 | 0.0905 | 0.1019 | 0.0538 | 0.1014 | 0.1126 | 0.1141 |
| Distribution rate | 32.2% | 37.8% | 40.9% | 42.2% | 57.6% | 42.5% | 43% | 41.7% |
| Net sales 1 | 1,610 | 2,319 | 3,002 | 3,152 | 2,502 | 2,843 | 3,062 | 3,091 |
| EBITDA 1 | 620.6 | 578.1 | 517.1 | 767.7 | 460.9 | 699.3 | 769 | 806.4 |
| EBIT 1 | 394 | 338.8 | 262.2 | 434.1 | 131.5 | 339.8 | 386.6 | 421.9 |
| Net income 1 | 543.1 | 508 | 510.5 | 575 | 303.8 | 578.5 | 639.4 | 656.7 |
| Net Debt 1 | 473.7 | 523.8 | 441.9 | 129.8 | -60.1 | -508.6 | -562.8 | -684.1 |
| Reference price 2 | 2.890 | 2.130 | 2.060 | 2.390 | 1.580 | 1.980 | 1.980 | 1.980 |
| Nbr of stocks (in thousands) | 5,642,397 | 5,642,570 | 5,642,578 | 5,642,613 | 5,642,685 | 5,642,685 | - | - |
| Announcement Date | 19/8/21 | 18/8/22 | 15/8/23 | 15/8/24 | 20/8/25 | - | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.53x | 3.75x | 15.25x | 2.18% | 2.73B | |
| 20.23x | 2.21x | 10.1x | 2.35% | 74.17B | |
| 20.8x | 2.16x | 12.01x | 1.59% | 58.03B | |
| 24.64x | 2.63x | 13.06x | 0.28% | 28.86B | |
| 12.97x | 1.38x | 7.53x | 2.19% | 26.02B | |
| 17.9x | 0.47x | 3.86x | 4.3% | 8.78B | |
| 24.78x | 0.85x | 7.95x | 1.9% | 7.11B | |
| 19.03x | 5.45x | 9.47x | 2.6% | 6.19B | |
| 7.26x | 1.41x | 5.57x | 3.6% | 6B | |
| 14.93x | 1.34x | 6.29x | 1.32% | 5.99B | |
| Average | 18.21x | 2.16x | 9.11x | 2.23% | 22.39B | |
| Weighted average by Cap. | 19.63x | 2.11x | 10.19x | 1.94% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- DIALOG Stock
- Valuation Dialog Group
Select your edition
All financial news and data tailored to specific country editions
