Valuation Tomei Consolidated

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 04:50:01 2026-07-16 EDT			5-day change	1st Jan Change
1.780 ^MYR	-1.11%		-1.11%	-5.82%

05-26	Tomei Consolidated Berhad Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
05-26	Tomei Consolidated Berhad Approves First and Final Single Tier Dividend for the Financial Year Ended 31 December 2025, Payable on 19 June 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	-	-	-	-	61.17M
KALYAN JEWELLERS INDIA LIMITED	44.64x	1.72x	25.34x	0.45%	5.88B
SIGNET JEWELERS LIMITED	9.23x	0.36x	3.42x	1.59%	3.42B
SHANGHAI YUYUAN TOURIST MART (GROUP) CO., LTD.	39.62x	-	-	-	2.58B
WATCHES OF SWITZERLAND GROUP PLC	18.43x	1.28x	9.75x	-.--%	2.45B
THANGAMAYIL JEWELLERY LIMITED	49.79x	2x	31.61x	0.27%	2.14B
LOVISA HOLDINGS LIMITED	27.63x	3.13x	10.15x	3.53%	1.75B
LUK FOOK HOLDINGS (INTERNATIONAL) LIMITED	8.29x	0.47x	2.84x	6.24%	1.72B
VIVARA PARTICIPAÇÕES S.A.	8.77x	1.73x	6.46x	2.45%	1.09B
Average	25.80x	1.53x	12.80x	2.08%	2.34B
Weighted average by Cap.	29.48x	1.46x	15.28x	1.53%