Company Valuation: Kawan Renergy

Data adjusted to current consolidation scope
Fiscal Period: October 2024 2025 2026 2027 2028
Market Cap 1 302.5 412.5 195.2 - -
Change - 36.36% -52.67% - -
Enterprise Value (EV) 302.5 412.5 195.2 195.2 195.2
Change - 36.36% -52.67% 0% 0%
P/E 11x 17.4x 12x 8.45x 7.72x
PBR - 3.75x 1.65x 1.52x 1.38x
PEG - -1.3x -0.4x 0.2x 0.81x
Capitalization / Revenue - 2.99x 1.17x 1.05x 1.26x
EV / Revenue - 0x 1.17x 1.05x 1.26x
EV / EBITDA - 0x 9.52x 6.64x 5.41x
EV / EBIT - 0x 9.84x 6.94x 6.26x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - 0.0125 0.01 0.0145 0.019
Rate of return - 1.67% 2.82% 4.08% 5.35%
EPS 2 0.05 0.0431 0.0295 0.042 0.046
Distribution rate - 29% 33.9% 34.5% 41.3%
Net sales 1 - 138 166.7 186 154.7
EBITDA 1 - 34.75 20.5 29.4 36.1
EBIT 1 - 29.82 19.85 28.15 31.2
Net income 1 18.01 23.69 16.15 23.2 25.5
Net Debt - - - - -
Reference price 2 0.5500 0.7500 0.3550 0.3550 0.3550
Nbr of stocks (in thousands) 550,000 550,000 550,000 - -
Announcement Date 27/2/25 29/12/25 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.03x - - 2.82% 47.74M
589.5x - - - 845M
-76x0.9x35.65x - 523M
62.65x7.04x26.98x0.79% 488M
11.96x - - 5.56% 416M
Average 120.03x 3.97x 31.32x 3.06% 463.96M
Weighted average by Cap. 213.19x 3.86x 31.47x 2.98%

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

  1. Stock Market
  2. Stocks
  3. 0307 Stock
  4. Valuation Kawan Renergy