Valuation Hartalega Holdings

Stocks

Delayed BURSA MALAYSIA 21:11:03 2026-08-13 EDT			5-day change	1st Jan Change
0.9950 ^MYR	-1.49%		+1.53%	+0.51%

08-06	Hartalega Holdings Berhad Receive Notice of Additional Assessment from Inland Revenue Board of Malaysia	CI
08-04	Hartalega Holdings Berhad Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

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	3,442	-	-
Change	-	-60.82%	44.56%	-31.27%	-39.26%	-12.17%	-	-
Enterprise Value (EV) ¹	14,435	4,918	8,026	5,535	2,774	2,383	2,296	2,200
Change	-	-65.93%	63.18%	-31.04%	-49.87%	-14.11%	-3.65%	-4.19%
P/E	5.12x	-29.8x	743x	86.7x	38.1x	22.6x	20.4x	18.7x
PBR	3.23x	1.4x	2.02x	1.5x	0.88x	0.78x	0.76x	0.75x
PEG	-	0x	-7x	0x	1x	0.5x	1.9x	2.04x
Capitalization / Revenue	2.1x	2.7x	5.11x	2.49x	1.84x	1.36x	1.3x	1.24x
EV / Revenue	1.83x	2.04x	4.37x	2.14x	1.3x	0.95x	0.87x	0.79x
EV / EBITDA	3.06x	14.3x	45x	27.2x	10.9x	6.76x	6.06x	5.37x
EV / EBIT	3.16x	27.2x	174x	104x	30.3x	13.2x	11.3x	9.94x
EV / FCF	5.02x	-14.3x	-36x	-68.2x	14.1x	18.5x	11x	10.3x
FCF Yield	19.9%	-7.02%	-2.78%	-1.47%	7.08%	5.4%	9.08%	9.71%
Dividend per Share ²	0.57	-	-	0.1141	-	0.0278	0.0313	0.0359
Rate of return	11.8%	-	-	6.04%	-	2.75%	3.1%	3.56%
EPS ²	0.9464	-0.0638	0.0037	0.0218	0.0302	0.0447	0.0496	0.0542
Distribution rate	60.2%	-	-	523%	-	62.2%	63.1%	66.3%
Net sales ¹	7,888	2,408	1,838	2,586	2,135	2,521	2,650	2,778
EBITDA ¹	4,722	344	178.2	203.9	255.4	352.3	378.8	409.3
EBIT ¹	4,570	180.8	46.11	53.2	91.67	180.1	203.1	221.4
Net income ¹	3,235	-218	12.72	74.54	103	158.1	174.5	192.3
Net Debt ¹	-2,139	-1,575	-1,361	-916.3	-1,144	-1,059	-1,146	-1,242
Reference price ²	4.850	1.900	2.750	1.890	1.150	1.010	1.010	1.010
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

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.($)
HARTALEGA HOLDINGS	22.82x	0.96x	6.86x	2.72%	851M
COLOPLAST A/S	30.68x	4.08x	13x	4.74%	14.93B
INTCO MEDICAL TECHNOLOGY CO., LTD.	13.25x	-	-	2.72%	4.8B
ZHENDE MEDICAL CO., LTD.	45.16x	-	-	0.56%	3.29B
WINNER MEDICAL CO., LTD.	16.75x	-	-	3.03%	2.53B
SHANDONG WEIGAO GROUP MEDICAL POLYMER COMPANY LIMITED	8.36x	0.54x	2.47x	5.24%	1.95B
JAFRON BIOMEDICAL CO.,LTD.	20.04x	-	-	-	1.88B
TOP GLOVE CORPORATION BHD.	22.92x	1.41x	9.19x	1.96%	1.31B
GVS S.P.A.	22.65x	2.59x	10.15x	1.03%	1.06B
RIVERSTONE HOLDINGS LIMITED	18.6x	2.98x	9.89x	6.27%	985M
Average	22.12x	2.09x	8.59x	3.14%	3.36B
Weighted average by Cap.	25.55x	3.33x	11.25x	3.65%