Valuation Amway (Malaysia) Holdings

Stocks

Market Closed - BURSA MALAYSIA 04:50:01 2026-09-28 EDT			5-day change	1st Jan Change
4.180 ^MYR	0.00%		-3.24%	-15.04%

08-19	Amway Holdings Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-19	Amway Holdings Berhad Declares Second Single Tier Interim Dividend in Respect of the Financial Year Ending 31 December 2026, Payable on 28 September 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	887.7	821.9	966.6	1,110	808.8	687.1	-	-
Change	-	-7.41%	17.6%	14.8%	-27.11%	-15.04%	-	-
Enterprise Value (EV)	887.7	821.9	966.6	1,110	808.8	687.1	687.1	687.1
Change	-	-7.41%	17.6%	14.8%	-27.11%	-15.04%	0%	0%
P/E	24.1x	10.7x	8.34x	11.5x	17.9x	21.3x	19.8x	18.1x
PBR	4.12x	3.25x	-	-	-	-	-	-
PEG	-	0x	0.2x	-0.7x	-0.3x	-0.7x	2.5x	2.01x
Capitalization / Revenue	0.6x	0.54x	0.69x	0.91x	0.72x	0.59x	0.58x	0.58x
EV / Revenue	0x	0x	0x	0x	0x	0.59x	0.58x	0.58x
EV / EBITDA	0x	0x	0x	0x	0x	12.6x	11.6x	10.9x
EV / EBIT	0x	0x	0x	0x	0x	15x	13.7x	12.9x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.24	0.38	0.6	0.6	0.2	0.185	0.2	0.215
Rate of return	4.44%	7.6%	10.2%	8.89%	4.07%	4.43%	4.78%	5.14%
EPS ²	0.2237	0.4677	0.7052	0.5858	0.2754	0.196	0.2115	0.2305
Distribution rate	107%	81.2%	85.1%	102%	72.6%	94.4%	94.6%	93.3%
Net sales ¹	1,486	1,515	1,408	1,217	1,125	1,162	1,183	1,191
EBITDA ¹	63.19	115.9	160.1	131.7	68.94	54.65	59.1	62.8
EBIT ¹	46.5	98.96	145.2	120.9	55.7	45.8	50	53.1
Net income ¹	36.78	76.88	115.9	96.3	45.27	32.15	34.8	37.9
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	5.400	5.000	5.880	6.750	4.920	4.180	4.180	4.180
Nbr of stocks (in thousands)	164,386	164,386	164,386	164,386	164,386	164,386	-	-
Announcement Date	2/23/22	2/27/23	2/28/24	2/26/25	2/25/26	-	-	-

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.($)
AMWAY (MALAYSIA) HOLDINGS	21.33x	-	-	4.43%	169M
ELI LILLY AND COMPANY	33.65x	12.19x	24.78x	0.59%	1,055B
JOHNSON & JOHNSON	30.17x	6.71x	18.78x	1.98%	654B
ABBVIE INC.	33.43x	7.82x	16.17x	2.59%	467B
ROCHE HOLDING AG	19.59x	4.78x	11.84x	2.78%	348B
NOVARTIS AG	20.4x	5.31x	13.17x	3.01%	275B
ASTRAZENECA PLC	21.19x	4.39x	12.5x	2.01%	258B
AMGEN INC.	26.19x	6.82x	12.15x	2.43%	224B
GILEAD SCIENCES, INC.	-45.65x	6.64x	25.94x	2.18%	187B
NOVO NORDISK A/S	11.33x	4.13x	8.58x	4.44%	171B
Average	17.16x	6.53x	15.99x	2.64%	363.85B
Weighted average by Cap.	24.18x	7.87x	18.13x	1.96%