Valuation DRB-HICOM

Stocks

Market Closed - BURSA MALAYSIA 04:58:35 2026-10-01 EDT			5-day change	1st Jan Change
0.8950 ^MYR	-3.24%		-4.79%	-13.94%

08-18	DRB-HICOM Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-18	DRB-HICOM Berhad Reports Write Off for the Second Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,765	3,093	2,687	2,146	2,011	1,730	-	-
Change	-	11.89%	-13.13%	-20.14%	-6.31%	-13.94%	-	-
Enterprise Value (EV)	2,765	3,093	2,687	2,146	2,011	1,730	1,730	1,730
Change	-	11.89%	-13.13%	-20.14%	-6.31%	-13.94%	0%	0%
P/E	-9.33x	16.5x	11.2x	94.9x	5.05x	8.36x	6.54x	5.01x
PBR	0.38x	0.42x	0.35x	0.29x	0.26x	0.22x	0.21x	0.2x
PEG	-	-0x	0.4x	-1x	0x	-0.2x	0.2x	0.2x
Capitalization / Revenue	0.22x	0.2x	0.17x	0.13x	0.12x	0.09x	0.09x	0.09x
EV / Revenue	0x	0x	0x	0x	0x	0.09x	0.09x	0.09x
EV / EBITDA	0x	0x	0x	0x	0x	0.8x	0.74x	0.64x
EV / EBIT	0x	0x	0x	0x	0x	2.41x	2.11x	1.67x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.02	0.02	0.025	0.025	0.025	0.0233	0.025	0.035
Rate of return	1.4%	1.25%	1.8%	2.25%	2.4%	2.61%	2.79%	3.91%
EPS ²	-0.1533	0.0971	0.1236	0.0117	0.2059	0.1071	0.1369	0.1785
Distribution rate	-13%	20.6%	20.2%	214%	12.1%	21.8%	18.3%	19.6%
Net sales ¹	12,378	15,512	15,851	16,191	17,310	18,742	19,676	20,232
EBITDA ¹	996.1	1,516	1,657	1,700	2,151	2,163	2,326	2,685
EBIT ¹	42.72	568.1	635	510.1	910.6	716.6	818.6	1,036
Net income ¹	-296.4	187.7	238.9	22.55	398	207.4	264.4	345.1
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	1.4300	1.6000	1.3900	1.1100	1.0400	0.8950	0.8950	0.8950
Nbr of stocks (in thousands)	1,933,237	1,933,237	1,933,237	1,933,237	1,933,237	1,933,237	-	-
Announcement Date	2/24/22	2/21/23	2/29/24	2/27/25	2/26/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DRB-HICOM	8.64x	-	-	2.52%	438M
TESLA, INC.	335.44x	12.96x	94.66x	-.--%	1,401B
TOYOTA MOTOR CORPORATION	9.35x	1.25x	11.27x	3.5%	220B
BYD COMPANY LIMITED	15.42x	0.82x	5.6x	1.6%	103B
FERRARI N.V.	35.13x	8.88x	22.62x	1.1%	75.72B
GENERAL MOTORS COMPANY	7.21x	0.32x	2.6x	0.94%	67.56B
HYUNDAI MOTOR COMPANY	8.27x	1.23x	13.92x	3.17%	59.21B
FORD MOTOR COMPANY	11.73x	0.27x	3.35x	5%	48.09B
PORSCHE AG	23.61x	1.37x	7.66x	2.27%	47.07B
MERCEDES-BENZ GROUP AG	7.63x	0.07x	0.66x	7.62%	42.5B
Average	46.24x	3.02x	18.04x	2.77%	206.4B
Weighted average by Cap.	232.23x	9.39x	67.34x	0.94%