Valuation Leon Fuat

Stocks

Market Closed - BURSA MALAYSIA 04:50:01 2026-08-18 EDT			5-day change	1st Jan Change
0.3350 ^MYR	+1.52%		+3.08%	-9.46%

06-12	Leon Fuat Berhad Approves Final Single Tier Dividend for the Financial Year Ended 31 December 2025	CI
05-29	Leon Fuat Berhad Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	187.6	284.7	175.6	182.4	160.3	126.2
Change	-	51.82%	-38.32%	3.88%	-12.15%	-21.28%
Enterprise Value (EV) ¹	435.6	677.7	584.7	565.3	639.4	589.1
Change	-	55.59%	-13.73%	-3.32%	13.11%	-7.86%
P/E	6.59x	2.03x	5.93x	5.07x	21.3x	11x
PBR	0.49x	0.53x	0.31x	0.31x	0.27x	0.21x
PEG	-	0x	-0.1x	0.2x	-0.3x	0.2x
Capitalization / Revenue	0.32x	0.32x	0.17x	0.2x	0.17x	0.14x
EV / Revenue	0.74x	0.76x	0.57x	0.61x	0.69x	0.65x
EV / EBITDA	7.36x	3.45x	8.54x	7.39x	11.8x	9.44x
EV / EBIT	9.13x	3.65x	10.8x	9.34x	18.5x	14.6x
EV / FCF	-84.8x	-3.71x	29x	14.3x	-9.04x	34.6x
FCF Yield	-1.18%	-26.9%	3.45%	7.01%	-11.1%	2.89%
Dividend per Share ²	-	0.04	0.015	0.015	0.01	0.01
Rate of return	-	4.79%	2.91%	2.8%	2.13%	2.7%
EPS ²	0.0918	0.4117	0.0869	0.1056	0.0221	0.0336
Distribution rate	-	9.72%	17.3%	14.2%	45.3%	29.7%
Net sales ¹	589.6	886.6	1,025	928	928.7	907.3
EBITDA ¹	59.14	196.5	68.46	76.48	54.18	62.39
EBIT ¹	47.7	185.5	54.27	60.5	34.61	40.39
Net income ¹	28.46	136	29.62	36	7.527	11.46
Net Debt ¹	248	393	409.1	382.8	479.1	462.9
Reference price ²	0.6050	0.8350	0.5150	0.5350	0.4700	0.3700
Nbr of stocks (in thousands)	310,000	341,000	341,000	341,000	341,000	341,000
Announcement Date	4/30/21	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LEON FUAT	-	-	-	-	27.71M
JSW STEEL LIMITED	20.93x	1.83x	10.13x	0.55%	32.73B
BAOSHAN IRON & STEEL CO., LTD.	11.7x	0.44x	4.3x	4.7%	18.2B
JINDAL STEEL & POWER LIMITED	19.78x	1.91x	9.88x	0.22%	11.91B
TERNIUM S.A.	8.99x	0.64x	4.18x	4.88%	10.67B
BLUESCOPE STEEL LIMITED	16.79x	0.91x	7.64x	5.46%	10.26B
BHARAT FORGE LIMITED	60.1x	5.26x	29.84x	0.44%	10.44B
CITIC PACIFIC SPECIAL STEEL GROUP CO., LTD	10.22x	-	-	-	10.33B
CHINA STEEL CORPORATION	86.67x	1.43x	15.77x	1.12%	9.02B
Average	29.40x	1.78x	11.68x	2.48%	12.62B
Weighted average by Cap.	25.68x	1.69x	10.69x	2.22%