Valuation JHM Consolidation

Stocks

Market Closed - BURSA MALAYSIA 09:54:16 01/10/2026 BST			5-day change	1st Jan Change
0.5350 ^MYR	+0.94%		-1.83%	+35.44%

08-26	JHM Consolidation Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-26	JHM Consolidation Berhad Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	964.6	448.4	436.3	284.8	239.4	324.2	-	-
Change	-	-53.51%	-2.7%	-34.72%	-15.96%	35.44%	-	-
Enterprise Value (EV) ¹	998.7	474.4	433.9	264.8	270.3	420.2	423.2	419.2
Change	-	-52.5%	-8.55%	-38.96%	2.05%	55.48%	0.71%	-0.95%
P/E	27.9x	18.3x	30.1x	-12.5x	-26.3x	18x	13.4x	11.7x
PBR	3.86x	1.45x	1.36x	0.96x	0.84x	1.05x	0.99x	0.91x
PEG	-	-0.5x	-0.7x	0x	0.4x	-0x	0.4x	0.8x
Capitalization / Revenue	3.25x	1.26x	1.4x	1.29x	0.73x	0.8x	0.74x	0.67x
EV / Revenue	3.37x	1.33x	1.4x	1.2x	0.83x	1.04x	0.96x	0.87x
EV / EBITDA	17x	8.75x	11x	-59.3x	26.1x	8.4x	7.05x	5.99x
EV / EBIT	22x	11.6x	19.5x	-11.5x	-32x	15.3x	11.8x	9.32x
EV / FCF	88x	-20.5x	8.52x	12.9x	-36.3x	-6.46x	-141x	105x
FCF Yield	1.14%	-4.89%	11.7%	7.77%	-2.76%	-15.5%	-0.71%	0.95%
Dividend per Share ²	-	-	-	-	-	-	0.01	0.01
Rate of return	-	-	-	-	-	-	1.87%	1.87%
EPS ²	0.0619	0.0404	0.0239	-0.0375	-0.015	0.0297	0.0398	0.0456
Distribution rate	-	-	-	-	-	-	25.1%	21.9%
Net sales ¹	296.6	355.8	310.7	221.2	327	405.5	439.5	483
EBITDA ¹	58.64	54.24	39.62	-4.466	10.35	50	60	70
EBIT ¹	45.31	40.78	22.23	-23.07	-8.441	27.5	36	45
Net income ¹	34.49	22.58	14.5	-22.72	-9.098	17.5	23	29
Net Debt ¹	34.1	26.01	-2.426	-19.98	30.9	96	99	95
Reference price ²	1.7300	0.7400	0.7200	0.4700	0.3950	0.5350	0.5350	0.5350
Nbr of stocks (in thousands)	557,600	606,000	606,000	606,000	606,000	606,000	-	-
Announcement Date	25/02/22	27/02/23	28/02/24	26/02/25	26/02/26	-	-	-

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.($)
JHM CONSOLIDATION	17.85x	1.03x	8.34x	-	78.71M
NVIDIA CORPORATION	22.91x	13.02x	19.72x	0.33%	5,515B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	23.05x	11.33x	15.35x	1.09%	2,018B
BROADCOM INC.	38.06x	16.05x	23.58x	0.74%	1,676B
MICRON TECHNOLOGY, INC.	14.5x	8.9x	10.7x	0.05%	1,203B
AMD (ADVANCED MICRO DEVICES)	107.02x	19.38x	73.67x	-.--%	999B
SK HYNIX INC.	5.04x	3.25x	3.93x	0.2%	956B
INTEL CORPORATION	-52.09x	10.37x	28.88x	-.--%	632B
ARM HOLDINGS PLC	229.76x	50.43x	102.72x	-.--%	309B
Average	45.12x	14.86x	31.88x	0.3%	1,479B
Weighted average by Cap.	30.36x	13.29x	24.01x	0.41%