|
Market Closed -
BURSA MALAYSIA
09:56:02 23/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 0.5300 MYR | +1.92% |
|
-7.02% | +34.18% |
Company Valuation: JHM Consolidation
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 | 315.1 | - | - |
| Change | - | -53.51% | -2.7% | -34.72% | -15.96% | 31.65% | - | - |
| Enterprise Value (EV) 1 | 998.7 | 474.4 | 433.9 | 264.8 | 270.3 | 411.1 | 414.1 | 410.1 |
| Change | - | -52.5% | -8.55% | -38.96% | 2.05% | 52.12% | 0.73% | -0.97% |
| P/E | 27.9x | 18.3x | 30.1x | -12.5x | -26.3x | 17.5x | 13.1x | 10.3x |
| PBR | 3.86x | 1.45x | 1.36x | 0.96x | 0.84x | 1.02x | 0.95x | 0.88x |
| PEG | - | -0.5x | -0.7x | 0x | 0.4x | -0x | 0.4x | 0.4x |
| Capitalization / Revenue | 3.25x | 1.26x | 1.4x | 1.29x | 0.73x | 0.74x | 0.67x | 0.62x |
| EV / Revenue | 3.37x | 1.33x | 1.4x | 1.2x | 0.83x | 0.97x | 0.88x | 0.8x |
| EV / EBITDA | 17x | 8.75x | 11x | -59.3x | 26.1x | 7.98x | 6.68x | 5.7x |
| EV / EBIT | 22x | 11.6x | 19.5x | -11.5x | -32x | 14.2x | 10.9x | 8.73x |
| EV / FCF | 88x | -20.5x | 8.52x | 12.9x | -36.3x | -6.32x | -138x | 103x |
| FCF Yield | 1.14% | -4.89% | 11.7% | 7.77% | -2.76% | -15.8% | -0.72% | 0.98% |
| Dividend per Share 2 | - | - | - | - | - | - | 0.01 | 0.01 |
| Rate of return | - | - | - | - | - | - | 1.92% | 1.92% |
| EPS 2 | 0.0619 | 0.0404 | 0.0239 | -0.0375 | -0.015 | 0.0297 | 0.0398 | 0.0506 |
| Distribution rate | - | - | - | - | - | - | 25.1% | 19.8% |
| Net sales 1 | 296.6 | 355.8 | 310.7 | 221.2 | 327 | 423.5 | 469.5 | 511 |
| EBITDA 1 | 58.64 | 54.24 | 39.62 | -4.466 | 10.35 | 51.5 | 62 | 72 |
| EBIT 1 | 45.31 | 40.78 | 22.23 | -23.07 | -8.441 | 29 | 38 | 47 |
| Net income 1 | 34.49 | 22.58 | 14.5 | -22.72 | -9.098 | 18.5 | 24 | 30 |
| 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 | 0.5200 | 0.5200 | 0.5200 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.51x | 0.97x | 7.98x | - | 77.17M | |
| 21.22x | 12.68x | 19.12x | 0.36% | 5,360B | |
| 21.65x | 10.59x | 14.36x | 1.13% | 1,896B | |
| 34.93x | 15.45x | 22.69x | 0.8% | 1,613B | |
| 4.94x | 3.22x | 3.59x | 0.08% | 1,034B | |
| 88.99x | 17.47x | 66.25x | -.--% | 902B | |
| 3.45x | 2.09x | 2.51x | 0.28% | 672B | |
| -37.03x | 7.45x | 20.77x | -.--% | 449B | |
| 30.92x | 11.81x | 21.47x | 2.06% | 260B | |
| Average | 20.73x | 9.08x | 19.86x | 0.59% | 1,354B | |
| Weighted average by Cap. | 23.82x | 11.48x | 20.22x | 0.51% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 0127 Stock
- Valuation JHM Consolidation
Select your edition
All financial news and data tailored to specific country editions
