Company Valuation: Oriental Interest

Data adjusted to current consolidation scope
Fiscal Period: August 2020 2021 2022 2023 2024 2025
Market Cap 1 267.9 420.4 446 557.5 617.9 779.1
Change - 56.94% 6.08% 25% 10.83% 26.09%
Enterprise Value (EV) 1 512.2 604.9 684 790.5 910.2 931.1
Change - 18.1% 13.07% 15.57% 15.15% 2.3%
P/E 7.37x 6.27x 5.7x 7.08x 7.43x 5.55x
PBR 0.57x 0.68x 0.66x 0.76x 0.78x 0.84x
PEG - 0.3x 0.3x 13.17x 1.31x 0.2x
Capitalization / Revenue 1.17x 1.21x 0.94x 1.04x 0.95x 0.92x
EV / Revenue 2.24x 1.74x 1.44x 1.48x 1.4x 1.09x
EV / EBITDA 8.32x 7.04x 6.02x 7.79x 6.48x 4.35x
EV / EBIT 8.73x 7.28x 6.16x 8.11x 6.78x 4.54x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 0.0343 0.035 0.05 0.05 0.055 -
Rate of return 3.96% 3.87% 5.21% 4.17% 4.14% -
EPS 2 0.1174 0.1444 0.1685 0.1694 0.179 0.2326
Distribution rate 29.2% 24.2% 29.7% 29.5% 30.7% -
Net sales 1 228.9 346.8 475.7 534.3 652.5 850.5
EBITDA 1 61.59 85.9 113.5 101.4 140.4 213.9
EBIT 1 58.69 83.06 111 97.42 134.3 205
Net income 1 36.36 54.12 78.27 78.69 85.21 122.8
Net Debt 1 244.3 184.5 238 233 292.4 152.1
Reference price 2 0.865 0.905 0.960 1.200 1.330 1.290
Nbr of stocks (in thousands) 309,717 464,575 464,575 464,575 464,575 603,950
Announcement Date 24/12/20 24/12/21 30/12/22 29/12/23 23/12/24 29/12/25
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 196M
14.98x4.67x12.82x3.34% 43.25B
8.88x1.51x7.54x4.02% 31.99B
22.97x4.45x18.67x1.11% 31.47B
6.24x0.77x1.56x8.13% 29.6B
15.43x3.17x15.67x2.27% 25.91B
11.55x1.76x14.96x3.27% 21.36B
15.4x6.69x18.98x1.23% 20.45B
9.49x2.29x7.88x3.92% 20.73B
Average 13.12x 3.16x 12.26x 3.41% 24.99B
Weighted average by Cap. 13.34x 3.19x 12.04x 3.49%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 5827 Stock
  4. Valuation Oriental Interest
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!