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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 53.15M
18.66x1.27x9.83x1.99% 42.64B
16.3x0.72x5.24x3.52% 34.75B
12.16x0.58x5.04x3.83% 30.79B
8.99x0.54x6.89x1.66% 27.71B
15.28x2.78x9.56x3.97% 21.46B
10.81x0.51x5.04x2.87% 18.29B
29.79x1.18x12.46x0.62% 17.9B
13.64x1.39x7.18x4.03% 16.63B
45.99x5.03x35.13x0.79% 14.62B
Average 19.07x 1.55x 10.71x 2.59% 22.49B
Weighted average by Cap. 17.54x 1.33x 9.34x 2.66%

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