Valuation JHM Consolidation

Stocks

Delayed BURSA MALAYSIA Other stock markets 00:27:14 2026-08-11 EDT			5-day change	1st Jan Change
0.4450 ^MYR	0.00%		+12.66%	+12.66%

05-26	JHM Consolidation Berhad Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
02-26	JHM Consolidation Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	964.6	448.4	436.3	284.8	239.4	269.7	-	-
Change	-	-53.51%	-2.7%	-34.72%	-15.96%	12.66%	-	-
Enterprise Value (EV) ¹	998.7	474.4	433.9	264.8	270.3	330.7	344.7	342.7
Change	-	-52.5%	-8.55%	-38.96%	2.05%	22.35%	4.23%	-0.58%
P/E	27.9x	18.3x	30.1x	-12.5x	-26.3x	20.9x	12.8x	9.01x
PBR	3.86x	1.45x	1.36x	0.96x	0.84x	0.9x	0.85x	0.77x
PEG	-	-0.5x	-0.7x	0x	0.4x	-0x	0.2x	0.2x
Capitalization / Revenue	3.25x	1.26x	1.4x	1.29x	0.73x	0.78x	0.66x	0.57x
EV / Revenue	3.37x	1.33x	1.4x	1.2x	0.83x	0.96x	0.84x	0.72x
EV / EBITDA	17x	8.75x	11x	-59.3x	26.1x	7.6x	6.05x	4.86x
EV / EBIT	22x	11.6x	19.5x	-11.5x	-32x	16.1x	10.6x	7.61x
EV / FCF	88x	-20.5x	8.52x	12.9x	-36.3x	-11x	-24.6x	171x
FCF Yield	1.14%	-4.89%	11.7%	7.77%	-2.76%	-9.07%	-4.06%	0.58%
Dividend per Share ²	-	-	-	-	-	0.01	0.01	0.01
Rate of return	-	-	-	-	-	2.25%	2.25%	2.25%
EPS ²	0.0619	0.0404	0.0239	-0.0375	-0.015	0.0212	0.0347	0.0494
Distribution rate	-	-	-	-	-	47.1%	28.8%	20.2%
Net sales ¹	296.6	355.8	310.7	221.2	327	345.5	411	477
EBITDA ¹	58.64	54.24	39.62	-4.466	10.35	43.5	57	70.5
EBIT ¹	45.31	40.78	22.23	-23.07	-8.441	20.5	32.5	45
Net income ¹	34.49	22.58	14.5	-22.72	-9.098	12.5	21.5	30.5
Net Debt ¹	34.1	26.01	-2.426	-19.98	30.9	61	75	73
Reference price ²	1.7300	0.7400	0.7200	0.4700	0.3950	0.4450	0.4450	0.4450
Nbr of stocks (in thousands)	557,600	606,000	606,000	606,000	606,000	606,000	-	-
Announcement Date	2/25/22	2/27/23	2/28/24	2/26/25	2/26/26	-	-	-

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.($)
JHM CONSOLIDATION	19.76x	0.91x	7.25x	-	65.93M
NVIDIA CORPORATION	23.69x	13.37x	19.79x	0.34%	5,269B
BROADCOM INC.	47.5x	19.43x	28.59x	0.61%	2,010B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	22.2x	10.85x	14.7x	1.14%	1,913B
MICRON TECHNOLOGY, INC.	12.09x	7.31x	8.83x	0.06%	972B
AMD (ADVANCED MICRO DEVICES)	84.52x	15.28x	57.45x	-.--%	767B
SK HYNIX INC.	4.07x	2.44x	2.94x	0.27%	730B
INTEL CORPORATION	-44.04x	8.48x	23.67x	-.--%	492B
ARM HOLDINGS PLC	223.23x	49.13x	99.9x	-.--%	286B
TEXAS INSTRUMENTS INCORPORATED	33.66x	12.19x	22.62x	2.01%	256B
Average	42.67x	13.94x	28.58x	0.49%	1,269B
Weighted average by Cap.	30.96x	13.56x	22.90x	0.47%