Valuation Hartalega Holdings

Stocks

Delayed BURSA MALAYSIA 05:15:14 18/09/2026 BST			5-day change	1st Jan Change
1.170 ^MYR	+0.86%		-0.85%	+17.17%

08-06	Hartalega Holdings Berhad Receive Notice of Additional Assessment from Inland Revenue Board of Malaysia	CI
08-04	Hartalega Holdings Berhad Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	16,575	6,493	9,386	6,451	3,919	3,953	-	-
Change	-	-60.82%	44.56%	-31.27%	-39.26%	0.87%	-	-
Enterprise Value (EV) ¹	14,435	4,918	8,026	5,535	2,774	2,894	2,807	2,711
Change	-	-65.93%	63.18%	-31.04%	-49.87%	4.31%	-3%	-3.43%
P/E	5.12x	-29.8x	743x	86.7x	38.1x	26x	23.6x	21.5x
PBR	3.23x	1.4x	2.02x	1.5x	0.88x	0.89x	0.88x	0.86x
PEG	-	0x	-7x	0x	1x	0.5x	2.3x	2.23x
Capitalization / Revenue	2.1x	2.7x	5.11x	2.49x	1.84x	1.53x	1.46x	1.4x
EV / Revenue	1.83x	2.04x	4.37x	2.14x	1.3x	1.12x	1.04x	0.96x
EV / EBITDA	3.06x	14.3x	45x	27.2x	10.9x	8.17x	7.41x	6.62x
EV / EBIT	3.16x	27.2x	174x	104x	30.3x	16x	13.8x	12.2x
EV / FCF	5.02x	-14.3x	-36x	-68.2x	14.1x	22.5x	13.5x	12.7x
FCF Yield	19.9%	-7.02%	-2.78%	-1.47%	7.08%	4.45%	7.43%	7.88%
Dividend per Share ²	0.57	-	-	0.1141	-	0.028	0.0317	0.0359
Rate of return	11.8%	-	-	6.04%	-	2.42%	2.74%	3.1%
EPS ²	0.9464	-0.0638	0.0037	0.0218	0.0302	0.0447	0.0492	0.0539
Distribution rate	60.2%	-	-	523%	-	62.8%	64.5%	66.6%
Net sales ¹	7,888	2,408	1,838	2,586	2,135	2,578	2,700	2,825
EBITDA ¹	4,722	344	178.2	203.9	255.4	354.2	378.7	409.5
EBIT ¹	4,570	180.8	46.11	53.2	91.67	181.3	203	222.7
Net income ¹	3,235	-218	12.72	74.54	103	165.5	179	193.2
Net Debt ¹	-2,139	-1,575	-1,361	-916.3	-1,144	-1,059	-1,146	-1,242
Reference price ²	4.850	1.900	2.750	1.890	1.150	1.160	1.160	1.160
Nbr of stocks (in thousands)	3,417,462	3,417,462	3,413,262	3,413,262	3,407,462	3,407,462	-	-
Announcement Date	10/05/22	09/05/23	21/05/24	06/05/25	05/05/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HARTALEGA HOLDINGS	26.18x	1.14x	8.27x	2.4%	975M
COLOPLAST A/S	27.12x	3.98x	12.74x	4.86%	14.57B
INTCO MEDICAL TECHNOLOGY CO., LTD.	13.55x	-	-	2.66%	4.94B
ZHENDE MEDICAL CO., LTD.	44.51x	-	-	0.57%	3.26B
WINNER MEDICAL CO., LTD.	17.27x	-	-	2.91%	2.43B
JAFRON BIOMEDICAL CO.,LTD.	18.28x	-	-	-	1.72B
TOP GLOVE CORPORATION BHD.	27.91x	1.69x	11.05x	1.61%	1.59B
GVS S.P.A.	22.05x	2.52x	9.84x	1%	1.02B
Average	24.61x	2.33x	10.47x	2.29%	3.81B
Weighted average by Cap.	25.34x	3.55x	12.19x	3.43%