Valuation HCK Capital Group

Stocks

Market Closed - BURSA MALAYSIA 04:50:01 2026-09-30 EDT			5-day change	1st Jan Change
2.150 ^MYR	-.--%		-0.46%	-

08-26	HCK Capital Group Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-26	HCK Capital Group Berhad Announces Committee Changes, Effective August 26, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	534.4	974.8	972.9	1,164	1,272	1,344
Change	-	82.4%	-0.2%	19.66%	9.27%	5.65%
Enterprise Value (EV) ¹	831.7	1,297	1,253	1,532	1,454	1,586
Change	-	55.95%	-3.37%	22.26%	-5.11%	9.06%
P/E	147x	391x	108x	46.5x	59.5x	63.2x
PBR	2.52x	4.02x	3.94x	3.26x	2.58x	2.53x
PEG	-	-10.8x	0x	0x	-2.5x	-20.18x
Capitalization / Revenue	5.82x	8.18x	5.3x	5.33x	2.58x	9.18x
EV / Revenue	9.05x	10.9x	6.83x	7.02x	2.95x	10.8x
EV / EBITDA	103x	114x	54.1x	27.5x	33.2x	31.4x
EV / EBIT	106x	116x	54.7x	29x	42.7x	37.8x
EV / FCF	-6.54x	-25.5x	33.9x	-12,573x	17.9x	-79.9x
FCF Yield	-15.3%	-3.92%	2.95%	-0.01%	5.57%	-1.25%
Dividend per Share ²	-	-	-	-	-	0.01
Rate of return	-	-	-	-	-	0.47%
EPS ²	0.0086	0.0055	0.0198	0.046	0.0351	0.034
Distribution rate	-	-	-	-	-	29.4%
Net sales ¹	91.88	119.1	183.6	218.2	493.4	146.4
EBITDA ¹	8.088	11.35	23.17	55.66	43.8	50.57
EBIT ¹	7.851	11.2	22.91	52.81	34.07	41.92
Net income ¹	4.083	2.962	10.95	24.96	20.74	22.16
Net Debt ¹	297.2	322.2	280.4	368.1	181.9	241.7
Reference price ²	1.260	2.150	2.140	2.140	2.090	2.150
Nbr of stocks (in thousands)	424,160	453,395	454,616	544,016	608,658	625,105
Announcement Date	5/31/21	4/29/22	4/28/23	4/30/24	4/30/25	4/30/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
HCK CAPITAL GROUP	-	-	-	-	332M
VINGROUP	62.18x	-	-	-	66.41B
SUN HUNG KAI PROPERTIES LIMITED	14x	4.54x	12.22x	3.62%	39.85B
EMAAR PROPERTIES	5.74x	0.78x	1.6x	8.58%	28.06B
CHINA RESOURCES LAND LIMITED	8.28x	1.46x	8.04x	4.27%	27.68B
MITSUBISHI ESTATE CO., LTD.	17.51x	3.91x	15.72x	1.4%	27.05B
MITSUI FUDOSAN CO., LTD.	13.43x	3.04x	14.56x	2.6%	24.8B
VINHOMES	9.36x	3.54x	7.84x	-.--%	22.08B
ALPHA DHABI HOLDING	8.3x	0.92x	3.35x	2.69%	21.22B
CK ASSET HOLDINGS LIMITED	10.35x	2.03x	8.38x	4.06%	20.81B
Average	16.57x	2.53x	8.96x	3.4%	27.83B
Weighted average by Cap.	23.32x	2.67x	9.26x	3.53%