Valuation Hafary Holdings Limited

Stocks

Market Closed - Singapore S.E. 19:58:43 2026-11-09 EST			5-day change	1st Jan Change
0.6350 ^SGD	0.00%		0.00%	+24.51%

09-28	Low Kok Ann, Low See Ching and Audrey Low Bee Lan proposed to acquire remaining 50.81% stake in Hafary Holdings Limited from Hap Seng Consolidated Berhad and others for approximately SGD 140 million.	CI
09-28	Hap Seng Consolidated Berhad Plans to Dispose of Hafary Holdings Limited Stake Under Voluntary Conditional Takeover Offer by 23 Capital Pte Ltd	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	60.28	73.19	86.11	131.3	131.3	219.6
Change	-	21.43%	17.65%	52.5%	0%	67.21%
Enterprise Value (EV) ¹	182.2	248.6	338.2	386.4	406.9	474.7
Change	-	36.48%	36.02%	14.26%	5.32%	16.65%
P/E	11.5x	6.32x	2.93x	3.36x	4.77x	7.35x
PBR	0.85x	0.97x	0.93x	1.11x	1.02x	1.5x
PEG	-	0x	0x	0.1x	-0.2x	0.88x
Capitalization / Revenue	0.71x	0.56x	0.51x	0.58x	0.5x	0.76x
EV / Revenue	2.16x	1.91x	2x	1.7x	1.54x	1.65x
EV / EBITDA	20.3x	11.9x	7.66x	6.81x	7.49x	8.07x
EV / EBIT	43.2x	15.9x	9.09x	8.07x	9.34x	10x
EV / FCF	15.6x	-20.6x	964x	55.8x	-80.3x	16.4x
FCF Yield	6.39%	-4.85%	0.1%	1.79%	-1.25%	6.09%
Dividend per Share ²	0.01	0.015	0.015	0.015	0.015	0.015
Rate of return	7.14%	8.82%	7.5%	4.92%	4.92%	2.94%
EPS ²	0.0122	0.0269	0.0682	0.0907	0.064	0.0694
Distribution rate	82%	55.8%	22%	16.5%	23.4%	21.6%
Net sales ¹	84.42	130.3	169.4	227	263.9	287.5
EBITDA ¹	8.971	20.84	44.14	56.77	54.33	58.79
EBIT ¹	4.213	15.63	37.2	47.85	43.58	47.49
Net income ¹	5.26	11.58	29.37	39.07	27.55	29.86
Net Debt ¹	121.9	175.4	252	255	275.6	255.1
Reference price ²	0.1400	0.1700	0.2000	0.3050	0.3050	0.5100
Nbr of stocks (in thousands)	430,550	430,550	430,550	430,550	430,550	430,550
Announcement Date	3/29/21	3/22/22	4/5/23	4/2/24	4/7/25	4/8/26

¹SGD in Million²SGD

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.($)
HAFARY HOLDINGS LIMITED	-	-	-	-	214M
ASSA ABLOY AB	25.05x	3.11x	15.14x	1.75%	44.43B
SAINT-GOBAIN	13.01x	0.98x	6.43x	3.18%	41.07B
GEBERIT AG	30.08x	6.04x	20.48x	2.27%	23.11B
KINGSPAN GROUP PLC	22.08x	1.89x	13.67x	0.66%	19.21B
MASCO CORPORATION	18.29x	2.48x	12.13x	1.48%	16.56B
CARLISLE COMPANIES INCORPORATED	21.42x	3.34x	14.01x	1.19%	15.29B
QXO, INC.	-21.31x	1.59x	18.37x	2.65%	14.3B
ACUITY INC.	19.31x	1.94x	10.11x	0.24%	9.87B
OWENS CORNING	39.65x	1.49x	8.07x	2.44%	9.8B
Average	18.62x	2.54x	13.16x	1.76%	19B
Weighted average by Cap.	18.96x	2.60x	13.06x	1.97%