Company Valuation: New Hoong Fatt Holdings

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 181.9 186.8 237.3 272 314.2 267.9
Change - 2.73% 26.99% 14.63% 15.5% -14.74%
Enterprise Value (EV) 1 175.2 170.3 178.1 174.1 188.5 100.1
Change - -2.78% 4.55% -2.25% 8.32% -46.9%
P/E 15.7x 9.54x 8.89x 5.7x 7.15x 9x
PBR 0.39x 0.38x 0.47x 0.5x 0.55x 0.45x
PEG - 0.1x 0.2x 0.1x -0.91x -0.3x
Capitalization / Revenue 0.75x 0.77x 0.82x 0.97x 1.11x 1.06x
EV / Revenue 0.73x 0.7x 0.61x 0.62x 0.67x 0.4x
EV / EBITDA 3.49x 2.92x 2.78x 2.1x 2.45x 1.78x
EV / EBIT 11.4x 6.65x 5.28x 3.31x 4.02x 3.69x
EV / FCF 6.05x 14.3x 3.48x 4.58x 5.76x 2.33x
FCF Yield 16.5% 6.98% 28.7% 21.8% 17.4% 43%
Dividend per Share 2 0.04 0.045 0.065 0.075 0.09 0.075
Rate of return 3.64% 3.98% 4.53% 4.56% 4.74% 4.63%
EPS 2 0.0699 0.1184 0.1615 0.2885 0.2659 0.18
Distribution rate 57.2% 38% 40.3% 26% 33.8% 41.7%
Net sales 1 241.6 244.2 290.4 281.2 282.3 253
EBITDA 1 50.25 58.32 64.12 82.85 76.82 56.2
EBIT 1 15.42 25.62 33.7 52.66 46.91 27.12
Net income 1 11.56 19.58 26.7 47.71 43.96 29.75
Net Debt 1 -6.687 -16.52 -59.21 -97.93 -125.6 -167.7
Reference price 2 1.100 1.130 1.435 1.645 1.900 1.620
Nbr of stocks (in thousands) 165,345 165,345 165,345 165,345 165,345 165,345
Announcement Date 4/27/21 4/26/22 4/27/23 4/30/24 4/25/25 4/24/26
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 54.56M
22.35x1.51x11.65x1.68% 47.05B
17.35x0.73x5.39x3.36% 35.61B
12.29x0.65x5.48x3.7% 32.51B
10.13x0.63x8.15x1.46% 29.43B
14.34x2.62x9.14x4.17% 20.66B
10.85x0.51x4.97x3.01% 17.89B
11.72x1.03x5.87x4.29% 15.96B
27.92x1.11x11.58x0.58% 15.92B
12.84x1.01x6.71x1.04% 13.21B
Average 15.53x 1.09x 7.66x 2.59% 22.83B
Weighted average by Cap. 16.03x 1.08x 7.90x 2.6%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 7060 Stock
  4. Valuation New Hoong Fatt Holdings