Valuation Tomei Consolidated

Stocks

Delayed BURSA MALAYSIA 04:50:02 2026-09-01 EDT			5-day change	1st Jan Change
1.790 ^MYR	-2.19%		-2.72%	-5.29%

08-19	Tomei Consolidated Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-19	Tomei Consolidated Berhad Reports Write Off for the Second Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	118.5	126.8	138.6	171.9	223.1	262
Change	-	7.02%	9.29%	24%	29.84%	17.39%
Enterprise Value (EV) ¹	282.2	290.2	334.5	386.9	501.7	617.2
Change	-	2.84%	15.25%	15.68%	29.68%	23.01%
P/E	3.8x	3.87x	2.1x	3.7x	3.75x	2.51x
PBR	0.49x	0.47x	0.41x	0.46x	0.52x	0.49x
PEG	-	0.75x	0x	-0.1x	0.1x	0x
Capitalization / Revenue	0.21x	0.17x	0.14x	0.19x	0.21x	0.2x
EV / Revenue	0.51x	0.39x	0.34x	0.43x	0.48x	0.47x
EV / EBITDA	5.53x	5.73x	3.35x	4.69x	4.92x	3.43x
EV / EBIT	6.16x	6.34x	3.52x	5x	5.21x	3.6x
EV / FCF	23.3x	23.5x	-6.71x	65.1x	-12.6x	-14.3x
FCF Yield	4.29%	4.25%	-14.9%	1.54%	-7.95%	-7.01%
Dividend per Share ²	0.02	0.03	0.04	0.04	0.04	0.02
Rate of return	2.34%	3.28%	4%	3.23%	2.48%	1.06%
EPS ²	0.2249	0.2364	0.4755	0.335	0.4293	0.753
Distribution rate	8.89%	12.7%	8.41%	11.9%	9.32%	2.66%
Net sales ¹	552.4	736.1	974.3	909.7	1,048	1,312
EBITDA ¹	51.01	50.62	99.79	82.57	102	180
EBIT ¹	45.8	45.79	94.93	77.43	96.32	171.3
Net income ¹	31.17	32.77	65.91	46.43	59.5	104.4
Net Debt ¹	163.7	163.4	195.9	215	278.6	355.2
Reference price ²	0.855	0.915	1.000	1.240	1.610	1.890
Nbr of stocks (in thousands)	138,600	138,600	138,600	138,600	138,600	138,600
Announcement Date	4/6/21	4/13/22	4/13/23	4/16/24	4/22/25	4/22/26

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.($)
TOMEI CONSOLIDATED	-	-	-	-	63M
KALYAN JEWELLERS INDIA LIMITED	38.9x	1.43x	22.43x	0.5%	6.52B
SIGNET JEWELERS LIMITED	8.52x	0.33x	3.15x	1.68%	3.24B
SHANGHAI YUYUAN TOURIST MART (GROUP) CO., LTD.	40.06x	-	-	-	2.62B
WATCHES OF SWITZERLAND GROUP PLC	14.07x	1.05x	7.81x	-.--%	2.27B
LOVISA HOLDINGS LIMITED	24.88x	3.14x	9.82x	3.71%	2.04B
THANGAMAYIL JEWELLERY LIMITED	41.2x	1.43x	25.48x	0.44%	1.77B
LUK FOOK HOLDINGS (INTERNATIONAL) LIMITED	5.67x	0.33x	2.08x	7.07%	1.63B
THE HOUR GLASS LIMITED	10.61x	-	-	-	1.41B
Average	22.99x	1.28x	11.80x	2.24%	2.39B
Weighted average by Cap.	26.34x	1.27x	13.90x	1.64%