Company Valuation: RHB Bank

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 22,247 24,592 23,361 28,249 33,630 34,308 - -
Change - 10.54% -5.01% 20.93% 19.05% 2.02% - -
Enterprise Value (EV) 22,247 24,592 23,361 28,249 33,630 34,308 34,308 34,308
Change - 10.54% -5.01% 20.93% 19.05% 2.02% 0% 0%
P/E 8.3x 8.95x 8.32x 9.03x 10x 9.95x 9.42x 8.86x
PBR 0.79x 0.86x 0.76x 0.87x 0.98x 0.97x 0.93x 0.89x
PEG - - 6.41x 0.95x 1.41x 3.58x 1.69x 1.41x
Capitalization / Revenue 2.86x 2.96x 3.01x 3.28x 3.83x 3.74x 3.54x 3.37x
EV / Revenue 0x 0x 0x 0x 0x 3.74x 3.54x 3.37x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 7.04x 6.61x 6.24x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.4 0.4 0.4 0.43 0.5 0.4889 0.5249 0.5634
Rate of return 7.45% 6.91% 7.34% 6.64% 6.49% 6.22% 6.68% 7.17%
EPS 2 0.647 0.647 0.6554 0.718 0.7689 0.7903 0.8343 0.8867
Distribution rate 61.8% 61.8% 61% 59.9% 65% 61.9% 62.9% 63.5%
Net sales 1 7,789 8,309 7,770 8,605 8,774 9,166 9,680 10,195
EBITDA - - - - - - - -
EBIT 1 4,266 4,592 4,081 4,583 4,620 4,871 5,190 5,500
Net income 1 2,618 2,708 2,806 3,120 3,363 3,457 3,637 3,865
Net Debt - - - - - - - -
Reference price 2 5.370 5.790 5.450 6.480 7.710 7.860 7.860 7.860
Nbr of stocks (in thousands) 4,142,919 4,247,374 4,286,348 4,359,490 4,361,914 4,364,897 - -
Announcement Date 2/28/22 2/27/23 2/27/24 2/27/25 2/27/26 - - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.88x - - 6.26% 8.32B
13.84x - - 1.81% 929B
6.22x - - 4.97% 410B
12.47x - - 2.05% 407B
12.55x - - 4.16% 352B
6.22x - - 4.95% 331B
6.69x - - 4.74% 298B
17.55x - - 2.4% 282B
14.6x - - 2.7% 264B
11.88x - - 2.19% 263B
Average 11.19x 3.62% 354.31B
Weighted average by Cap. 11.56x 3.13%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!