Valuation Hartalega Holdings

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 04:52:00 2026-07-17 EDT			5-day change	1st Jan Change
1.000 ^MYR	+0.50%		+1.01%	+1.01%

05-06	Maybank Research Downgrades Hartalega to Hold from Buy; Price Target is MYR1.10	MT
05-06	Hartalega Declares First Interim Dividend	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	30,669	16,575	6,493	9,386	6,451	3,390	-	-
Change	-	-45.96%	-60.82%	44.56%	-31.27%	-47.44%	-	-
Enterprise Value (EV) ¹	28,343	14,435	4,918	8,026	5,535	2,774	2,484	2,333
Change	-	-49.07%	-65.93%	63.18%	-31.04%	-49.87%	3.27%	-6.1%
P/E	10.6x	5.12x	-29.8x	743x	86.7x	38.1x	22.2x	19.6x
PBR	6.16x	3.23x	1.4x	2.02x	1.5x	0.88x	0.77x	0.75x
PEG	-	0.4x	0x	-7x	0x	1x	0.3x	1.5x
Capitalization / Revenue	4.58x	2.1x	2.7x	5.11x	2.49x	1.84x	1.3x	1.25x
EV / Revenue	4.23x	1.83x	2.04x	4.37x	2.14x	1.3x	0.95x	0.86x
EV / EBITDA	7.19x	3.06x	14.3x	45x	27.2x	10.9x	7.12x	6.17x
EV / EBIT	7.45x	3.16x	27.2x	174x	104x	30.3x	14.7x	11.8x
EV / FCF	10.4x	5.02x	-14.3x	-36x	-68.2x	14.1x	-552x	15.6x
FCF Yield	9.62%	19.9%	-7.02%	-2.78%	-1.47%	7.08%	-0.18%	6.43%
Dividend per Share ²	0.177	0.57	-	-	0.1141	0.0169	0.029	0.0302
Rate of return	1.98%	11.8%	-	-	6.04%	1.7%	2.91%	3.04%
EPS ²	0.8443	0.9464	-0.0638	0.0037	0.0218	0.0302	0.0449	0.0508
Distribution rate	21%	60.2%	-	-	523%	66.6%	64.6%	59.5%
Net sales ¹	6,696	7,888	2,408	1,838	2,586	2,135	2,610	2,706
EBITDA ¹	3,942	4,722	344	178.2	203.9	255.4	349	378.2
EBIT ¹	3,804	4,570	180.8	46.11	53.2	91.67	168.7	198.4
Net income ¹	2,885	3,235	-218	12.72	74.54	103	150.8	171.4
Net Debt ¹	-2,326	-2,139	-1,575	-1,361	-916.3	-1,144	-906.2	-1,058
Reference price ²	8.9300	4.8500	1.9000	2.7500	1.8900	0.9950	0.9950	0.9950
Nbr of stocks (in thousands)	3,434,324	3,417,462	3,417,462	3,413,262	3,413,262	3,407,462	-	-
Announcement Date	5/4/21	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	39.13x	1.05x	9.3x	1.7%	833M
COLOPLAST A/S	29.96x	3.96x	12.65x	4.91%	14.27B
INTCO MEDICAL TECHNOLOGY CO., LTD.	11.82x	-	-	3.05%	4.27B
ZHENDE MEDICAL CO., LTD.	44.44x	-	-	0.57%	3.22B
WINNER MEDICAL CO., LTD.	17.52x	-	-	2.9%	2.64B
SHANDONG WEIGAO GROUP MEDICAL POLYMER COMPANY LIMITED	8.3x	0.57x	2.61x	5.44%	2.03B
JAFRON BIOMEDICAL CO.,LTD.	21.72x	-	-	-	2.02B
TOP GLOVE CORPORATION BHD.	22.71x	1.42x	9.06x	1.92%	1.3B
RIVERSTONE HOLDINGS LIMITED	18.73x	3x	9.98x	6.2%	993M
GVS S.P.A.	22.76x	2.46x	9.69x	0.54%	989M
Average	23.71x	2.08x	8.88x	3.03%	3.26B
Weighted average by Cap.	25.52x	3.23x	11.01x	3.74%