Valuation DRB-HICOM

Stocks

Market Closed - BURSA MALAYSIA 04:58:56 2026-09-11 EDT			5-day change	1st Jan Change
0.9800 ^MYR	0.00%		+4.81%	-5.77%

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	1,895	-	-
Change	-	11.89%	-13.13%	-20.14%	-6.31%	-5.77%	-	-
Enterprise Value (EV)	2,765	3,093	2,687	2,146	2,011	1,895	1,895	1,895
Change	-	11.89%	-13.13%	-20.14%	-6.31%	-5.77%	0%	0%
P/E	-9.33x	16.5x	11.2x	94.9x	5.05x	9.15x	7.16x	5.49x
PBR	0.38x	0.42x	0.35x	0.29x	0.26x	0.24x	0.23x	0.22x
PEG	-	-0x	0.4x	-1x	0x	-0.2x	0.3x	0.2x
Capitalization / Revenue	0.22x	0.2x	0.17x	0.13x	0.12x	0.1x	0.1x	0.09x
EV / Revenue	0x	0x	0x	0x	0x	0.1x	0.1x	0.09x
EV / EBITDA	0x	0x	0x	0x	0x	0.88x	0.81x	0.71x
EV / EBIT	0x	0x	0x	0x	0x	2.64x	2.31x	1.83x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.02	0.02	0.025	0.025	-	0.0233	0.025	0.035
Rate of return	1.4%	1.25%	1.8%	2.25%	-	2.38%	2.55%	3.57%
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%	-	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	0.9800	0.9800	0.9800
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	9.15x	-	-	2.38%	466M
TOYOTA MOTOR CORPORATION	9.65x	1.22x	11.09x	3.41%	230B
GENERAL MOTORS COMPANY	8.07x	0.36x	2.97x	0.83%	75.57B
HYUNDAI MOTOR COMPANY	9.23x	1.26x	14.24x	2.83%	66.63B
FORD MOTOR COMPANY	17.39x	0.31x	3.98x	4.34%	55.35B
MERCEDES-BENZ GROUP AG	8.75x	0.11x	1.11x	6.71%	50.35B
VOLKSWAGEN AG	4.76x	0.01x	0.11x	6.5%	47.36B
PORSCHE AG	24.07x	1.35x	7.53x	2.34%	47.47B
BMW AG	9.34x	-0.05x	-0.46x	3.95%	43.66B
HONDA MOTOR CO., LTD.	14.91x	0.64x	8.28x	4.36%	41.31B
Average	11.53x	0.58x	5.43x	3.77%	65.78B
Weighted average by Cap.	11.01x	0.76x	7.12x	3.63%