Valuation Hap Seng Consolidated

Stocks

Delayed BURSA MALAYSIA Other stock markets 04:32:58 2026-07-23 EDT			5-day change	1st Jan Change
2.740 ^MYR	+0.74%		+1.11%	-3.52%

05-26	Hap Seng Consolidated Berhad Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
05-26	Hap Seng Consolidated logs Q1 2026 profit attributable 94.7 mln RGT	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	21,411	19,170	15,934	11,328	8,714	7,071
Change	-	-10.47%	-16.88%	-28.91%	-23.08%	-18.86%
Enterprise Value (EV) ¹	24,981	22,540	20,282	14,824	12,368	11,038
Change	-	-9.77%	-10.02%	-26.91%	-16.57%	-10.75%
P/E	28.5x	21.3x	16.8x	14.2x	13.4x	14.1x
PBR	2.86x	2.55x	2.08x	1.44x	1.09x	0.89x
PEG	-	1.1x	3.01x	-0.9x	-0.7x	-0.6x
Capitalization / Revenue	3.66x	3.19x	2.24x	1.86x	1.55x	1.38x
EV / Revenue	4.27x	3.75x	2.85x	2.44x	2.2x	2.16x
EV / EBITDA	18x	13.1x	17.1x	17.5x	8.63x	9.1x
EV / EBIT	20.1x	14.2x	19.4x	21.6x	9.73x	10.6x
EV / FCF	35x	14.4x	30.4x	19.2x	24.3x	21.4x
FCF Yield	2.86%	6.93%	3.29%	5.21%	4.12%	4.67%
Dividend per Share ²	0.25	0.35	0.3	0.25	0.2	0.2
Rate of return	2.91%	4.55%	4.69%	5.49%	5.71%	7.04%
EPS ²	0.3013	0.3617	0.3818	0.3215	0.2613	0.201
Distribution rate	83%	96.8%	78.6%	77.8%	76.5%	99.5%
Net sales ¹	5,850	6,013	7,110	6,086	5,631	5,107
EBITDA ¹	1,390	1,724	1,186	846.5	1,432	1,213
EBIT ¹	1,240	1,591	1,044	685.1	1,271	1,037
Net income ¹	750.2	900.4	950.7	800.3	650.5	500.3
Net Debt ¹	3,570	3,370	4,348	3,496	3,654	3,968
Reference price ²	8.600	7.700	6.400	4.550	3.500	2.840
Nbr of stocks (in thousands)	2,489,670	2,489,670	2,489,670	2,489,670	2,489,670	2,489,670
Announcement Date	4/27/21	4/28/22	4/27/23	4/30/24	4/30/25	4/28/26

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.($)
HAP SENG CONSOLIDATED	-	-	-	-	1.66B
BERKSHIRE HATHAWAY INC.	23.75x	-	-	-.--%	1,055B
HITACHI, LTD.	23.68x	1.9x	11.81x	1.23%	132B
3M COMPANY	22.9x	3.8x	13.13x	1.8%	88.06B
MITSUBISHI HEAVY INDUSTRIES, LTD.	31.27x	2.21x	16.42x	0.77%	80.19B
ILLINOIS TOOL WORKS INC.	24.14x	5.24x	17.85x	2.39%	78.81B
HONEYWELL INTERNATIONAL INC.	32.85x	4.1x	17.82x	3.37%	73.82B
MITSUBISHI ELECTRIC CORPORATION	23.06x	1.77x	12.95x	1.18%	70.64B
DSM-FIRMENICH	38.82x	2.65x	13.68x	2.96%	23.98B
Average	27.56x	3.10x	14.81x	1.71%	178.24B
Weighted average by Cap.	24.71x	3.04x	14.61x	0.61%