Valuation Opcom Holdings

Stocks

Market Closed - BURSA MALAYSIA 07:50:03 23/10/26 pm AEDT			5-day change	1st Jan Change
0.1550 ^MYR	+10.71%		0.00%	-16.22%

02/10	Hextar Capital Unit Bags MYR60 Million Upgradation Project in Malaysia	MT
01/10	Legacy Core Sdn. Bhd. Receives and Accepts Letter of Award from Doland (M) Sdn. Bhd. for Proposed Upgrading of Jalan Oya Phase 2 At Sibu, Sarawak Project for MYR 60,000,000	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	62.08	244.1	205.1	234.3	158.7	107.5
Change	-	293.17%	-15.96%	14.2%	-32.26%	-32.25%
Enterprise Value (EV) ¹	45.62	224.3	113.5	188.7	211	171
Change	-	391.73%	-49.42%	66.36%	11.79%	-18.95%
P/E	-7.86x	59.7x	41.5x	116x	-42.2x	32.3x
PBR	0.75x	1.83x	1.3x	1.22x	0.77x	0.41x
PEG	-	-0x	3.9x	-1.7x	0x	-0x
Capitalization / Revenue	1.4x	3.64x	2.35x	1.62x	1.35x	1.58x
EV / Revenue	1.03x	3.35x	1.3x	1.3x	1.79x	2.52x
EV / EBITDA	-10.3x	29.7x	16.7x	13.1x	19.3x	-35.7x
EV / EBIT	-6.29x	41.8x	22.4x	72.5x	-12.4x	-25.5x
EV / FCF	9.75x	124x	9.17x	-	2.49x	-
FCF Yield	10.3%	0.8%	10.9%	-	40.2%	-
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.049	0.016	0.0177	0.005266	-0.008421	0.00572
Distribution rate	-	-	-	-	-	-
Net sales ¹	44.45	66.99	87.17	145	117.7	67.83
EBITDA ¹	-4.409	7.542	6.778	14.36	10.93	-4.788
EBIT ¹	-7.247	5.37	5.06	2.604	-17.03	-6.708
Net income ¹	-7.896	2.588	3.946	1.686	-3.617	2.827
Net Debt ¹	-16.47	-19.78	-91.67	-45.51	52.32	63.51
Reference price ²	0.3850	0.9550	0.7350	0.6100	0.3550	0.1850
Nbr of stocks (in thousands)	161,250	255,587	279,087	384,022	446,964	581,053
Announcement Date	28/8/20	27/8/21	29/7/22	30/1/24	24/1/25	30/4/26

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.($)
OPCOM HOLDINGS	-	-	-	-	22.04M
CISCO SYSTEMS, INC.	25.95x	5.82x	15.06x	1.6%	420B
ARISTA NETWORKS, INC.	45.18x	15.93x	31.93x	-.--%	217B
FOXCONN INDUSTRIAL INTERNET CO., LTD.	16.09x	0.65x	11.69x	2.81%	145B
ZHONGJI INNOLIGHT CO., LTD.	19.82x	6.17x	14.91x	0.62%	108B
MOTOROLA SOLUTIONS, INC.	34.86x	6.76x	19.59x	1%	79.74B
LUMENTUM HOLDINGS INC.	34.99x	10.45x	23.39x	-.--%	68.5B
GARMIN LTD.	29.05x	6.64x	21.91x	1.41%	56.65B
NOKIA OYJ	40.53x	1.86x	11.69x	2.04%	46.7B
HANGZHOU HIKVISION DIGITAL TECHNOLOGY CO., LTD.	16.66x	2.64x	11.05x	4.27%	46.41B
Average	29.24x	6.33x	17.91x	1.53%	118.83B
Weighted average by Cap.	29.18x	7.16x	18.54x	1.35%