Valuation Pentamaster Corporation

Stocks

Delayed BURSA MALAYSIA 05:58:45 13/11/26 pm AEDT			5-day change	1st Jan Change
5.200 ^MYR	0.00%		+6.56%	+34.02%

05/11	Pentamaster Corporation Berhad Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	CI
10/08	AmInvestment Bank Downgrades Pentamaster to Hold from Buy; Price Target is MYR4.85	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,953	3,151	3,272	2,959	2,760	3,699	-	-
Change	-	-20.29%	3.84%	-9.57%	-6.73%	34.02%	-	-
Enterprise Value (EV) ¹	3,477	2,730	2,781	2,510	2,512	3,367	3,331	3,221
Change	-	-21.5%	1.88%	-9.74%	0.05%	34.07%	-1.07%	-3.3%
P/E	54.4x	38.3x	36.7x	45.4x	44.5x	51.3x	32.7x	27.1x
PBR	6.99x	5.03x	4.68x	3.96x	3.5x	4.36x	3.9x	3.44x
PEG	-	2.8x	4.47x	-1.7x	-8.87x	3.1x	0.6x	1.3x
Capitalization / Revenue	7.78x	5.25x	4.73x	4.75x	4.73x	4.89x	4.01x	3.37x
EV / Revenue	6.84x	4.55x	4.02x	4.03x	4.3x	4.45x	3.61x	2.94x
EV / EBITDA	26.7x	18.9x	17.5x	19.7x	20.2x	22.1x	15.9x	13.1x
EV / EBIT	28.7x	20.4x	19.7x	23.7x	26.2x	27.7x	18.7x	15.1x
EV / FCF	41x	-310x	24.5x	-152x	-28.8x	31.6x	32.8x	19.9x
FCF Yield	2.44%	-0.32%	4.08%	-0.66%	-3.47%	3.17%	3.05%	5.02%
Dividend per Share ²	0.02	0.02	0.02	-	-	0.02	0.0214	0.0233
Rate of return	0.36%	0.45%	0.43%	-	-	0.38%	0.41%	0.45%
EPS ²	0.102	0.1158	0.1253	0.0917	0.0871	0.1014	0.1591	0.1919
Distribution rate	19.6%	17.3%	16%	-	-	19.7%	13.5%	12.2%
Net sales ¹	508.4	600.6	691.9	623	583.7	756.2	922.9	1,097
EBITDA ¹	130.3	144.5	159.1	127.5	124.1	152.2	209.9	245.9
EBIT ¹	121	133.8	141.4	106	95.82	121.6	178.2	212.7
Net income ¹	72.67	82.42	89.13	65.21	61.97	72.24	113.5	135.8
Net Debt ¹	-476.2	-421.4	-491	-448.9	-248.4	-331.8	-367.8	-477.8
Reference price ²	5.550	4.430	4.600	4.160	3.880	5.200	5.200	5.200
Nbr of stocks (in thousands)	712,317	711,317	711,317	711,317	711,317	711,317	-	-
Announcement Date	24/2/22	23/2/23	22/2/24	25/2/25	25/2/26	-	-	-

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.($)
PENTAMASTER CORPORATION	51.28x	4.45x	22.13x	0.38%	907M
PARKER-HANNIFIN CORPORATION	30.87x	5.29x	18.86x	0.85%	121B
ATLAS COPCO AB	32.1x	5.02x	19.14x	1.67%	90.57B
W.W. GRAINGER, INC.	31.55x	3.63x	20.82x	0.65%	70.34B
FASTENAL COMPANY	43.62x	6.82x	30.06x	1.76%	63.73B
KEYSIGHT TECHNOLOGIES, INC.	34.86x	7.21x	21.11x	-.--%	51.79B
TECHTRONIC INDUSTRIES COMPANY LIMITED	23.15x	1.99x	14.33x	2.03%	33.69B
FANUC CORPORATION	22.88x	4.36x	14.99x	2.61%	31.92B
INGERSOLL RAND INC.	24.03x	4.41x	16.62x	0.09%	32.76B
DOVER CORPORATION	23.11x	3.33x	14.4x	1.01%	27.86B
Average	31.75x	4.65x	19.25x	1.11%	52B
Weighted average by Cap.	31.33x	4.97x	19.86x	1.13%