Financials Oppstar

Equities

OPPSTAR

MYQ0275OO006

Integrated Hardware & Software

End-of-day quote BURSA MALAYSIA 06:00:00 2024-05-30 pm EDT 5-day change 1st Jan Change
1.4 MYR -6.04% Intraday chart for Oppstar -7.28% +6.87%

Valuation

Fiscal Period: March 2023 2024 2025 2026
Capitalization 1 1,355 896.4 - -
Enterprise Value (EV) 1 1,348 760.9 896.4 896.4
P/E ratio 51.8 x 43.8 x 35 x 26.4 x
Yield 0.38% 0.64% 1% 1.14%
Capitalization / Revenue 23.4 x 14.2 x 9.25 x 7.68 x
EV / Revenue 23.3 x 12.1 x 9.25 x 7.68 x
EV / EBITDA 48.9 x 26.9 x 22.1 x 17.1 x
EV / FCF - - - -
FCF Yield - - - -
Price to Book 9.94 x 6.36 x 5.19 x 4.38 x
Nbr of stocks (in thousands) 636,200 640,257 - -
Reference price 2 2.130 1.400 1.400 1.400
Announcement Date 5/29/23 - - -
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2022 2023 2024 2025 2026
Net sales 1 - 57.9 63 96.9 116.6
EBITDA 1 - 27.57 28.3 40.5 52.45
EBIT 1 - 26.46 26.8 31.5 41.4
Operating Margin - 45.69% 42.54% 32.51% 35.49%
Earnings before Tax (EBT) 1 - 26.42 26.7 33.1 43.8
Net income 1 16.63 20.35 20.4 25.5 33.7
Net margin - 35.15% 32.38% 26.32% 28.89%
EPS 2 0.0261 0.0411 0.0320 0.0400 0.0530
Free Cash Flow - - - - -
FCF margin - - - - -
FCF Conversion (EBITDA) - - - - -
FCF Conversion (Net income) - - - - -
Dividend per Share 2 - 0.008000 0.009000 0.0140 0.0160
Announcement Date 8/1/22 5/29/23 - - -
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2022 2023 2024 2025 2026
Net Debt 1 - - - - -
Net Cash position 1 - 6.9 136 - -
Leverage (Debt/EBITDA) - - - - -
Free Cash Flow - - - - -
ROE (net income / shareholders' equity) - 27.1% 13.5% 18.1% 19.1%
ROA (Net income/ Total Assets) - 25.1% 13.6% 14.1% 15.6%
Assets 1 - 81.01 150 181.5 216
Book Value Per Share 2 - 0.2100 0.2200 0.2700 0.3200
Cash Flow per Share - - - - -
Capex - - - - -
Capex / Sales - - - - -
Announcement Date 8/1/22 5/29/23 - - -
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
1.4 MYR
Average target price
1.68 MYR
Spread / Average Target
+20.00%
Consensus

Annual profits - Rate of surprise