Valuation JHM Consolidation

Stocks

Market Closed - BURSA MALAYSIA 09:59:37 10/09/2026 BST			5-day change	1st Jan Change
0.5200 ^MYR	+4.00%		+6.32%	+27.85%

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	303	-	-
Change	-	-53.51%	-2.7%	-34.72%	-15.96%	26.58%	-	-
Enterprise Value (EV) ¹	998.7	474.4	433.9	264.8	270.3	399	402	398
Change	-	-52.5%	-8.55%	-38.96%	2.05%	47.63%	0.75%	-1%
P/E	27.9x	18.3x	30.1x	-12.5x	-26.3x	16.8x	12.6x	11x
PBR	3.86x	1.45x	1.36x	0.96x	0.84x	0.98x	0.93x	0.85x
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	0.75x	0.69x	0.63x
EV / Revenue	3.37x	1.33x	1.4x	1.2x	0.83x	0.98x	0.91x	0.82x
EV / EBITDA	17x	8.75x	11x	-59.3x	26.1x	7.98x	6.7x	5.69x
EV / EBIT	22x	11.6x	19.5x	-11.5x	-32x	14.5x	11.2x	8.84x
EV / FCF	88x	-20.5x	8.52x	12.9x	-36.3x	-6.14x	-134x	99.5x
FCF Yield	1.14%	-4.89%	11.7%	7.77%	-2.76%	-16.3%	-0.75%	1.01%
Dividend per Share ²	-	-	-	-	-	-	0.01	0.01
Rate of return	-	-	-	-	-	-	2%	2%
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	0.5000	0.5000	0.5000
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	16.84x	0.98x	7.98x	-	74.45M
NVIDIA CORPORATION	22.5x	12.75x	19.31x	0.34%	5,401B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.96x	11.27x	15.28x	1.1%	2,029B
BROADCOM INC.	39.53x	16.6x	24.38x	0.71%	1,734B
MICRON TECHNOLOGY, INC.	14.14x	8.62x	10.41x	0.05%	1,161B
SK HYNIX INC.	5.31x	3.39x	4.09x	0.2%	1,009B
AMD (ADVANCED MICRO DEVICES)	91.16x	16.49x	62.61x	-.--%	851B
INTEL CORPORATION	-46.03x	9.21x	25.66x	-.--%	558B
ARM HOLDINGS PLC	211.34x	45.84x	93.47x	-.--%	282B
Average	41.97x	13.91x	29.24x	0.3%	1,447B
Weighted average by Cap.	28.40x	12.75x	22.09x	0.43%