Company Valuation: New Hoong Fatt Holdings

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 181.9 186.8 237.3 272 314.2 267.9
Change - 2.73% 26.99% 14.63% 15.5% -14.74%
Enterprise Value (EV) 1 175.2 170.3 178.1 174.1 188.5 100.1
Change - -2.78% 4.55% -2.25% 8.32% -46.9%
P/E 15.7x 9.54x 8.89x 5.7x 7.15x 9x
PBR 0.39x 0.38x 0.47x 0.5x 0.55x 0.45x
PEG - 0.1x 0.2x 0.1x -0.91x -0.3x
Capitalization / Revenue 0.75x 0.77x 0.82x 0.97x 1.11x 1.06x
EV / Revenue 0.73x 0.7x 0.61x 0.62x 0.67x 0.4x
EV / EBITDA 3.49x 2.92x 2.78x 2.1x 2.45x 1.78x
EV / EBIT 11.4x 6.65x 5.28x 3.31x 4.02x 3.69x
EV / FCF 6.05x 14.3x 3.48x 4.58x 5.76x 2.33x
FCF Yield 16.5% 6.98% 28.7% 21.8% 17.4% 43%
Dividend per Share 2 0.04 0.045 0.065 0.075 0.09 0.075
Rate of return 3.64% 3.98% 4.53% 4.56% 4.74% 4.63%
EPS 2 0.0699 0.1184 0.1615 0.2885 0.2659 0.18
Distribution rate 57.2% 38% 40.3% 26% 33.8% 41.7%
Net sales 1 241.6 244.2 290.4 281.2 282.3 253
EBITDA 1 50.25 58.32 64.12 82.85 76.82 56.2
EBIT 1 15.42 25.62 33.7 52.66 46.91 27.12
Net income 1 11.56 19.58 26.7 47.71 43.96 29.75
Net Debt 1 -6.687 -16.52 -59.21 -97.93 -125.6 -167.7
Reference price 2 1.100 1.130 1.435 1.645 1.900 1.620
Nbr of stocks (in thousands) 165,345 165,345 165,345 165,345 165,345 165,345
Announcement Date 27/04/21 26/04/22 27/04/23 30/04/24 25/04/25 24/04/26
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 56.67M
19.03x1.31x9.9x1.93% 43.29B
16.55x0.7x5.2x3.52% 34.89B
9.86x0.6x7.63x1.51% 29.6B
12.19x0.58x5.05x3.83% 30.19B
15.18x2.76x9.53x4% 21.39B
30.73x1.21x12.83x0.6% 18.28B
10.32x0.49x4.85x3% 17.49B
13.42x1.37x7.08x4.07% 16.38B
48.07x5.26x36.74x0.75% 15.13B
Average 19.48x 1.59x 10.98x 2.58% 22.67B
Weighted average by Cap. 17.98x 1.36x 9.63x 2.62%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 7060 Stock
  4. Valuation New Hoong Fatt Holdings