Financials Oppstar

Equities

End-of-day quote BURSA MALAYSIA Other stock markets 06:00:00 2024-05-09 pm EDT			5-day change	1st Jan Change
1.39 ^MYR	+0.72%		-5.44%	+6.11%

Feb. 26	Oppstar Berhad Reports Earnings Results for the Third Quarter and Nine Months Ended December 31, 2023	CI
Feb. 26	Oppstar Berhad Announces Single Tier First Interim Dividend for Financial Year End March 31, 2024, Payable on April 3, 2024	CI

Fiscal Period: March	2023	2024	2025	2026
Capitalization ¹	1,355	889.5	-	-
Enterprise Value (EV) ¹	1,348	754	726	889.5
P/E ratio	51.8 x	43.4 x	28.7 x	26.2 x
Yield	0.38%	0.65%	1.01%	-
Capitalization / Revenue	23.4 x	14.1 x	9.93 x	9.14 x
EV / Revenue	23.3 x	12 x	8.11 x	9.14 x
EV / EBITDA	48.9 x	26.6 x	16.9 x	18.5 x
EV / FCF	-	-	-	-
FCF Yield	-	-	-	-
Price to Book	9.94 x	6.32 x	4.63 x	-
Nbr of stocks (in thousands)	636,200	639,896	-	-
Reference price ²	2.130	1.390	1.390	1.390
Announcement Date	5/29/23	-	-	-

¹MYR in Million²MYR

Estimates

Fiscal Period: March	2022	2023	2024	2025	2026
Net sales ¹	-	57.9	63	89.55	97.3
EBITDA ¹	-	27.57	28.3	42.95	48.2
EBIT ¹	-	26.46	26.8	40.7	44
Operating Margin	-	45.69%	42.54%	45.45%	45.22%
Earnings before Tax (EBT) ¹	-	26.42	26.7	40.6	43.8
Net income ¹	16.63	20.35	20.4	31	33.7
Net margin	-	35.15%	32.38%	34.62%	34.64%
EPS ²	0.0261	0.0411	0.0320	0.0485	0.0530
Free Cash Flow	-	-	-	-	-
FCF margin	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-
Dividend per Share ²	-	0.008000	0.009000	0.0140	-
Announcement Date	8/1/22	5/29/23	-	-	-

¹MYR in Million²MYR

Estimates

Fiscal Period: March	2022	2023	2024	2025	2026
Net Debt ¹	-	-	-	-	-
Net Cash position ¹	-	6.9	136	164	-
Leverage (Debt/EBITDA)	-	-	-	-	-
Free Cash Flow	-	-	-	-	-
ROE (net income / shareholders' equity)	-	27.1%	13.5%	17.9%	17.9%
ROA (Net income/ Total Assets)	-	25.1%	13.6%	11.5%	17.2%
Assets ¹	-	81.01	150	270.7	195.9
Book Value Per Share ²	-	0.2100	0.2200	0.3000	-
Cash Flow per Share	-	-	-	-	-
Capex	-	-	-	-	-
Capex / Sales	-	-	-	-	-
Announcement Date	8/1/22	5/29/23	-	-	-

¹MYR in Million²MYR

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

1.39 MYR

Average target price

1.71 MYR

Spread / Average Target

+23.02%

	1st Jan change	Capi.
OPPSTAR	+6.11%	188M
CDW CORPORATION	-2.14%	29.9B
MOBILEYE GLOBAL INC.	-37.37%	21.87B
UNISPLENDOUR CORPORATION LIMITED	+5.43%	8.07B
TATA TECHNOLOGIES LIMITED	-13.96%	4.9B
TSINGHUA TONGFANG CO., LTD.	-20.95%	2.69B
AISINO CO.LTD.	-19.64%	2.19B
PC CONNECTION, INC.	-3.35%	1.71B
SESA S.P.A.	-17.48%	1.69B
YUBICO AB	+55.34%	1.62B