Valuation Oppstar

Stocks

Market Closed - BURSA MALAYSIA 06:59:52 21/08/26 pm AEST			5-day change	1st Jan Change
0.7150 ^MYR	+7.52%		-2.72%	+130.65%

07:57pm	Malaysian Shares End Week Lower, Shrugging Off Regional Gains; Oppstar's Shares Rally 8%	MT
04:32pm	Oppstar Arm Gets Letter of Offer for Compute Subsystem Access Token from Malaysian Government; Shares Jump 8%	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,355	697.5	365.2	137.9	429.2	-
Change	-	-48.53%	-47.65%	-62.24%	211.26%	-
Enterprise Value (EV) ¹	1,348	685	365.2	137.9	498.2	497.2
Change	-	-49.19%	-46.69%	-62.24%	261.3%	-0.2%
P/E	51.8x	45.4x	-30.3x	-8.6x	55.4x	33.3x
PBR	9.94x	4.7x	2.69x	1.14x	3.33x	3.02x
PEG	0.9x	-1.1x	0x	-0.3x	-0x	0.5x
Capitalization / Revenue	23.4x	12.2x	5.71x	3.99x	7.15x	5.37x
EV / Revenue	23.3x	12x	5.71x	3.99x	8.3x	6.22x
EV / EBITDA	48.9x	31.1x	-38.2x	-	166x	35.5x
EV / EBIT	51x	32.9x	-34.5x	-8.6x	-	49.7x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	0.008	0.008	-	-	-	-
Rate of return	0.38%	0.73%	-	-	-	-
EPS ²	0.0411	0.024	-0.0188	-0.025	0.012	0.02
Distribution rate	19.5%	33.3%	-	-	-	-
Net sales ¹	57.9	56.95	63.98	34.54	60	80
EBITDA ¹	27.57	22.02	-9.549	-	3	14
EBIT ¹	26.46	20.79	-10.57	-16.04	-	10
Net income ¹	20.35	15.54	-12.22	-16.03	8	14
Net Debt ¹	-6.895	-12.5	-	-	69	68
Reference price ²	2.1300	1.0900	0.5700	0.2150	0.6650	0.6650
Nbr of stocks (in thousands)	636,200	639,896	640,644	641,374	645,444	-
Announcement Date	29/5/23	30/5/24	23/5/25	26/5/26	-	-

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.($)
OPPSTAR	55.42x	8.3x	166.07x	-	106M
CEREBRAS SYSTEMS INC.	-48.12x	50.63x	1479.91x	-	49.85B
CDW CORPORATION	15.36x	0.9x	9.93x	1.91%	16.69B
UNISPLENDOUR CORPORATION LIMITED	37.34x	1.04x	23.92x	0.32%	15.16B
MOBILEYE GLOBAL INC.	-1.82x	3.07x	12.68x	-.--%	7.55B
TATA TECHNOLOGIES LIMITED	41.15x	4.72x	28.08x	1.66%	3.5B
HANSHOW TECHNOLOGY CO., LTD.	28.73x	-	-	0.29%	2.6B
Average	18.29x	11.44x	286.76x	0.84%	13.64B
Weighted average by Cap.	-14.31x	27.95x	802.44x	0.95%