Valuation DRB-HICOM

Stocks

Market Closed - BURSA MALAYSIA 04:51:21 2026-10-23 EDT			5-day change	1st Jan Change
0.8300 ^MYR	+1.84%		+1.84%	-20.19%

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	1,605	-	-
Change	-	11.89%	-13.13%	-20.14%	-6.31%	-20.19%	-	-
Enterprise Value (EV)	2,765	3,093	2,687	2,146	2,011	1,605	1,605	1,605
Change	-	11.89%	-13.13%	-20.14%	-6.31%	-20.19%	0%	0%
P/E	-9.33x	16.5x	11.2x	94.9x	5.05x	7.75x	6.06x	4.65x
PBR	0.38x	0.42x	0.35x	0.29x	0.26x	0.2x	0.19x	0.19x
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	0.08x	0.08x
EV / Revenue	0x	0x	0x	0x	0x	0.09x	0.08x	0.08x
EV / EBITDA	0x	0x	0x	0x	0x	0.74x	0.69x	0.6x
EV / EBIT	0x	0x	0x	0x	0x	2.24x	1.96x	1.55x
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%	2.81%	3.01%	4.22%
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	0.8300	0.8300	0.8300
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DRB-HICOM	7.75x	-	-	2.81%	393M
TESLA, INC.	367.69x	13.37x	96.86x	-.--%	1,471B
TOYOTA MOTOR CORPORATION	9.84x	1.27x	11.59x	3.29%	233B
BYD COMPANY LIMITED	14.5x	0.8x	5.44x	1.79%	99.57B
FERRARI N.V.	35.48x	8.97x	22.87x	1.1%	75.33B
GENERAL MOTORS COMPANY	7.04x	0.32x	2.55x	0.95%	64.04B
HYUNDAI MOTOR COMPANY	7.29x	1.19x	13.73x	3.71%	52.27B
FORD MOTOR COMPANY	10.23x	0.26x	3.24x	5.19%	46.26B
HONDA MOTOR CO., LTD.	11.48x	0.68x	9.22x	3.96%	44.56B
PORSCHE AG	21.67x	1.26x	7.15x	2.49%	42.44B
Average	49.30x	3.12x	19.18x	2.53%	212.94B
Weighted average by Cap.	258.35x	9.82x	70.09x	0.85%