Valuation Glomac OTC Markets

Stocks

Delayed OTC Markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

06-26	TA Securities Upgrades Glomac to Hold from Sell; Price Target is MYR0.34	MT
06-25	Glomac Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended April 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: April	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	264.1	272.7	241.8	307	257.1	237.9	-	-
Change	-	3.23%	-11.33%	26.98%	-16.25%	-7.46%	-	-
Enterprise Value (EV)	264.1	272.7	241.8	307	257.1	237.9	237.9	237.9
Change	-	3.23%	-11.33%	26.98%	-16.25%	-7.46%	0%	0%
P/E	9.35x	7.47x	7.72x	13x	16.5x	12.3x	13.5x	11.1x
PBR	-	-	0.21x	0.26x	-	-	-	-
PEG	-	0.3x	-0.5x	-0.5x	-0.5x	0.3x	0.6x	0.5x
Capitalization / Revenue	0.72x	1.05x	0.71x	1.15x	1.08x	1.15x	0.98x	0.82x
EV / Revenue	0x	0x	0x	0x	0x	1.09x	0.98x	0.82x
EV / EBITDA	0x	0x	0x	0x	0x	5.85x	4.93x	4.01x
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.01	0.01	0.0125	0.0125	0.0225	0.0138	0.014	0.014
Rate of return	2.9%	2.82%	3.97%	3.13%	6.72%	4.06%	4.52%	4.52%
EPS ²	0.0369	0.0475	0.0408	0.0307	0.0203	0.0276	0.023	0.028
Distribution rate	27.1%	21.1%	30.6%	40.7%	111%	50%	60.9%	50%
Net sales ¹	366.3	259.5	341	266.7	238.3	226.2	241.6	290.8
EBITDA ¹	90.63	77.09	69.86	36.36	45.62	41.27	48.3	59.4
EBIT	-	-	64.91	32.1	74.28	-	-	-
Net income ¹	28.31	36.49	31.34	23.59	15.62	21.2	17.7	21.3
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	0.3450	0.3550	0.3150	0.4000	0.3350	0.3100	0.3100	0.3100
Nbr of stocks (in thousands)	765,595	768,066	767,494	767,494	767,494	767,494	-	-
Announcement Date	7/28/21	6/29/22	6/21/23	6/13/24	6/24/25	6/25/26	-	-

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.($)
SUN HUNG KAI PROPERTIES LIMITED	16.63x	5.21x	14.02x	3.04%	47.38B
CHINA RESOURCES LAND LIMITED	9.3x	1.56x	8.16x	3.82%	32.18B
MITSUBISHI ESTATE CO., LTD.	18.25x	4.03x	16.32x	1.35%	27.9B
EMAAR PROPERTIES	5.48x	0.66x	1.38x	9.12%	26.37B
MITSUI FUDOSAN CO., LTD.	13.89x	3.09x	14.78x	2.52%	25.36B
CK ASSET HOLDINGS LIMITED	11.15x	2.12x	9.92x	3.98%	21.12B
ALPHA DHABI HOLDING	7.95x	0.88x	3.21x	2.81%	20.33B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.79x	1.69x	14.65x	3.5%	19.68B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.38x	6.55x	17.49x	1.59%	19.4B
Average	11.87x	2.87x	11.10x	3.53%	26.64B
Weighted average by Cap.	12.36x	3.04x	11.24x	3.55%