Valuation Ornapaper

Stocks

Delayed BURSA MALAYSIA 11:08:26 01/10/26 am AEST			5-day change	1st Jan Change
0.7550 ^MYR	0.00%		+10.22%	+4.14%

27/08	Ornapaper Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
29/05	Ornapaper Berhad Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	125.3	94.91	90.47	67.85	70.44	53.76
Change	-	-24.26%	-4.69%	-25%	3.83%	-23.68%
Enterprise Value (EV) ¹	138	115.6	122.5	73.34	108.2	84.81
Change	-	-16.26%	5.96%	-40.1%	47.59%	-21.65%
P/E	8.69x	18.8x	37x	10.3x	12.5x	17.9x
PBR	0.67x	0.5x	0.47x	0.34x	0.35x	0.27x
PEG	-	-0.3x	-0.7x	0x	-0.9x	-0.4x
Capitalization / Revenue	0.4x	0.3x	0.28x	0.24x	0.24x	0.18x
EV / Revenue	0.44x	0.37x	0.37x	0.26x	0.36x	0.28x
EV / EBITDA	3.7x	4.8x	5.95x	3.15x	4.68x	4.2x
EV / EBIT	5.93x	10.8x	20.2x	8.14x	11.9x	16.4x
EV / FCF	4.6x	-7.71x	-40.4x	3.11x	-3.78x	11.5x
FCF Yield	21.7%	-13%	-2.47%	32.1%	-26.4%	8.68%
Dividend per Share ²	0.0325	0.02	0.01	0.02	0.02	0.015
Rate of return	1.92%	1.56%	0.82%	2.19%	2.11%	2.07%
EPS ²	0.1945	0.068	0.033	0.0886	0.076	0.0405
Distribution rate	16.7%	29.4%	30.3%	22.6%	26.3%	37%
Net sales ¹	313.4	316.4	328.9	278.4	297	299.1
EBITDA ¹	37.32	24.06	20.59	23.25	23.13	20.18
EBIT ¹	23.29	10.7	6.06	9.009	9.08	5.165
Net income ¹	14.42	5.05	2.476	6.567	5.639	3.005
Net Debt ¹	12.69	20.65	31.99	5.495	37.8	31.05
Reference price ²	1.6900	1.2800	1.2200	0.9150	0.9500	0.7250
Nbr of stocks (in thousands)	74,152	74,152	74,152	74,152	74,152	74,152
Announcement Date	12/5/21	29/4/22	28/4/23	30/4/24	30/4/25	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ORNAPAPER	-	-	-	-	13.71M
SMURFIT WESTROCK PLC	23.7x	1.13x	7.31x	4.13%	23.25B
PACKAGING CORPORATION OF AMERICA	24.04x	2.38x	11.44x	2.3%	20.66B
INTERNATIONAL PAPER COMPANY	26.94x	1.09x	8.26x	5.39%	17.65B
SIG GROUP AG	20.27x	2.31x	9.42x	1.85%	6.3B
SHENZHEN YUTO PACKAGING TECHNOLOGY CO., LTD.	19.97x	2.34x	13.99x	2.74%	5.32B
SONOCO PRODUCTS COMPANY	12.59x	1.15x	6.64x	4.31%	4.91B
MONDI PLC	-76.83x	0.84x	8.02x	2.14%	4.67B
SCG PACKAGING	18.78x	1.31x	8.55x	2.61%	3.8B
HUHTAMÄKI OYJ	13.94x	1.06x	7.18x	3.97%	3.51B
Average	9.27x	1.51x	8.98x	3.27%	9.01B
Weighted average by Cap.	17.54x	1.55x	9.03x	3.55%