Valuation Hartalega Holdings OTC Markets
Stocks
HHBHF
MYL5168OO009
Medical Equipment, Supplies & Distribution
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| - USD | -.--% |
|
-.--% | - |
| 05-06 | Maybank Research Downgrades Hartalega to Hold from Buy; Price Target is MYR1.10 | MT |
| 05-06 | Hartalega Declares First Interim Dividend | MT |
Company Valuation: Hartalega Holdings
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 16,575 | 6,493 | 9,386 | 6,451 | 3,919 | 3,476 | - | - |
| Change | - | -60.82% | 44.56% | -31.27% | -39.26% | -11.3% | - | - |
| Enterprise Value (EV) 1 | 14,435 | 4,918 | 8,026 | 5,535 | 2,774 | 2,569 | 2,418 | 2,410 |
| Change | - | -65.93% | 63.18% | -31.04% | -49.87% | -7.38% | -5.9% | -0.33% |
| P/E | 5.12x | -29.8x | 743x | 86.7x | 38.1x | 22.7x | 20.1x | 19x |
| PBR | 3.23x | 1.4x | 2.02x | 1.5x | 0.88x | 0.79x | 0.77x | 0.77x |
| PEG | - | 0x | -7x | 0x | 1x | 0.5x | 1.5x | 3.54x |
| Capitalization / Revenue | 2.1x | 2.7x | 5.11x | 2.49x | 1.84x | 1.33x | 1.28x | 1.22x |
| EV / Revenue | 1.83x | 2.04x | 4.37x | 2.14x | 1.3x | 0.98x | 0.89x | 0.84x |
| EV / EBITDA | 3.06x | 14.3x | 45x | 27.2x | 10.9x | 7.36x | 6.39x | 6x |
| EV / EBIT | 3.16x | 27.2x | 174x | 104x | 30.3x | 15.2x | 12.2x | 11.8x |
| EV / FCF | 5.02x | -14.3x | -36x | -68.2x | 14.1x | -571x | 16.1x | 16.4x |
| FCF Yield | 19.9% | -7.02% | -2.78% | -1.47% | 7.08% | -0.18% | 6.2% | 6.1% |
| Dividend per Share 2 | 0.57 | - | - | 0.1141 | - | 0.029 | 0.0302 | 0.033 |
| Rate of return | 11.8% | - | - | 6.04% | - | 2.84% | 2.96% | 3.24% |
| EPS 2 | 0.9464 | -0.0638 | 0.0037 | 0.0218 | 0.0302 | 0.0449 | 0.0508 | 0.0536 |
| Distribution rate | 60.2% | - | - | 523% | - | 64.6% | 59.5% | 61.6% |
| Net sales 1 | 7,888 | 2,408 | 1,838 | 2,586 | 2,135 | 2,610 | 2,706 | 2,858 |
| EBITDA 1 | 4,722 | 344 | 178.2 | 203.9 | 255.4 | 349 | 378.2 | 401.9 |
| EBIT 1 | 4,570 | 180.8 | 46.11 | 53.2 | 91.67 | 168.7 | 198.4 | 203.4 |
| Net income 1 | 3,235 | -218 | 12.72 | 74.54 | 103 | 150.8 | 171.4 | 180.6 |
| Net Debt 1 | -2,139 | -1,575 | -1,361 | -916.3 | -1,144 | -906.2 | -1,058 | -1,066 |
| Reference price 2 | 4.850 | 1.900 | 2.750 | 1.890 | 1.150 | 1.020 | 1.020 | 1.020 |
| Nbr of stocks (in thousands) | 3,417,462 | 3,417,462 | 3,413,262 | 3,413,262 | 3,407,462 | 3,407,462 | - | - |
| Announcement Date | 5/10/22 | 5/9/23 | 5/21/24 | 5/6/25 | 5/5/26 | - | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.78x | 4.08x | 13.01x | 4.74% | 14.88B | |
| 13.36x | - | - | 2.7% | 4.84B | |
| 48.92x | - | - | 0.52% | 3.55B | |
| 17.5x | - | - | 2.9% | 2.64B | |
| 22.82x | - | - | - | 2.13B | |
| 8.3x | 0.53x | 2.44x | 5.28% | 1.93B | |
| 23.15x | 1.42x | 9.23x | 1.96% | 1.31B | |
| 18.55x | 2.94x | 9.76x | 6.35% | 970M | |
| Average | 22.92x | 2.24x | 8.61x | 3.49% | 4.03B | |
| Weighted average by Cap. | 26.53x | 3.48x | 11.52x | 3.72% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 5168 Stock
- HHBHF Stock
- Valuation Hartalega Holdings
Select your edition
All financial news and data tailored to specific country editions
