Valuation Hartalega Holdings

Stocks

Market Closed - BURSA MALAYSIA 09:59:44 07/09/2026 BST			5-day change	1st Jan Change
0.9550 ^MYR	-1.55%		0.00%	-3.54%

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	3,254	-	-
Change	-	-60.82%	44.56%	-31.27%	-39.26%	-16.96%	-	-
Enterprise Value (EV) ¹	14,435	4,918	8,026	5,535	2,774	2,195	2,108	2,012
Change	-	-65.93%	63.18%	-31.04%	-49.87%	-20.87%	-3.96%	-4.57%
P/E	5.12x	-29.8x	743x	86.7x	38.1x	21.7x	19.7x	18x
PBR	3.23x	1.4x	2.02x	1.5x	0.88x	0.74x	0.73x	0.72x
PEG	-	0x	-7x	0x	1x	0.5x	2x	1.86x
Capitalization / Revenue	2.1x	2.7x	5.11x	2.49x	1.84x	1.26x	1.21x	1.15x
EV / Revenue	1.83x	2.04x	4.37x	2.14x	1.3x	0.85x	0.78x	0.71x
EV / EBITDA	3.06x	14.3x	45x	27.2x	10.9x	6.2x	5.57x	4.91x
EV / EBIT	3.16x	27.2x	174x	104x	30.3x	12.1x	10.4x	9.03x
EV / FCF	5.02x	-14.3x	-36x	-68.2x	14.1x	17.1x	10.1x	9.42x
FCF Yield	19.9%	-7.02%	-2.78%	-1.47%	7.08%	5.86%	9.89%	10.6%
Dividend per Share ²	0.57	-	-	0.1141	-	0.028	0.0317	0.0359
Rate of return	11.8%	-	-	6.04%	-	2.89%	3.27%	3.7%
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	158.1	173	190.9
Net Debt ¹	-2,139	-1,575	-1,361	-916.3	-1,144	-1,059	-1,146	-1,242
Reference price ²	4.8500	1.9000	2.7500	1.8900	1.1500	0.9700	0.9700	0.9700
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	21.71x	0.87x	6.34x	2.89%	817M
COLOPLAST A/S	29.19x	4.26x	13.62x	4.48%	15.92B
INTCO MEDICAL TECHNOLOGY CO., LTD.	14.37x	-	-	2.51%	5.23B
ZHENDE MEDICAL CO., LTD.	43.67x	-	-	0.58%	3.19B
WINNER MEDICAL CO., LTD.	18.05x	-	-	2.79%	2.53B
JAFRON BIOMEDICAL CO.,LTD.	19.09x	-	-	-	1.79B
TOP GLOVE CORPORATION BHD.	21.88x	1.35x	8.8x	2.05%	1.26B
GVS S.P.A.	22.29x	2.54x	9.93x	0.99%	1.04B
Average	23.78x	2.25x	9.67x	2.33%	3.97B
Weighted average by Cap.	26.04x	3.82x	12.78x	3.31%