Company Valuation: Top Glove Corporation Bhd.

Data adjusted to current consolidation scope
Fiscal Period: August 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 32,028 6,446 6,126 7,370 4,690 7,818 - -
Change - -79.87% -4.96% 20.3% -36.36% 66.67% - -
Enterprise Value (EV) 1 31,608 6,401 6,391 7,417 5,220 5,770 8,068 7,741
Change - -79.75% -0.16% 16.05% -29.62% 10.53% -1.8% -4.05%
P/E 4.09x 27.7x -6.61x -119x 43x 17.2x 24.3x 23.3x
PBR 4.48x 1.15x 1.3x 1.59x 0.99x 1.06x 1.54x 1.5x
PEG - -0.3x 0x 1.3x -0x 0x 0.6x 5.43x
Capitalization / Revenue 1.95x 1.16x 2.71x 2.93x 1.34x 1.25x 1.6x 1.53x
EV / Revenue 1.93x 1.15x 2.83x 2.95x 1.5x 1.36x 1.66x 1.52x
EV / EBITDA 3.02x 8.87x -39.3x 69.2x 13.2x 8.07x 11x 9.93x
EV / EBIT 3.12x 17.1x -12.6x -41.1x 58.6x 14.2x 18.7x 16.7x
EV / FCF 4.89x -8.17x -38.5x -75.8x 33.4x 14.1x 20.6x 17.9x
FCF Yield 20.4% -12.2% -2.6% -1.32% 2.99% 7.1% 4.86% 5.58%
Dividend per Share 2 0.651 0.012 - - 0.0048 0.015 0.0195 0.021
Rate of return 16.3% 1.49% - - 0.82% 2.27% 2% 2.15%
EPS 2 0.978 0.0291 -0.1157 -0.0077 0.0136 0.0384 0.0401 0.0418
Distribution rate 66.6% 41.2% - - 35.3% 39.1% 48.6% 50.2%
Net sales 1 16,403 5,573 2,257 2,516 3,489 4,232 4,874 5,102
EBITDA 1 10,453 721.7 -162.8 107.2 394.9 714.8 736.6 779.2
EBIT 1 10,144 373.6 -505.8 -180.3 89.01 406.3 430.6 463.9
Net income 1 7,871 236 -926.6 -61.81 109.1 308 309.2 318.4
Net Debt 1 -419.6 -45 264.4 46.56 529.4 477.6 249.9 -76.98
Reference price 2 4.0000 0.8050 0.7650 0.9200 0.5850 0.9750 0.9750 0.9750
Nbr of stocks (in thousands) 8,006,950 8,007,341 8,008,161 8,011,014 8,017,841 8,018,107 - -
Announcement Date 9/17/21 9/20/22 10/6/23 10/10/24 10/9/25 10/6/26 - -
1MYR in Million2MYR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
35.13x4.15x15.59x2.44% 184B
24.35x4.53x15.49x1.24% 112B
20.76x3.57x12.79x2.94% 118B
32.34x3.11x12.55x2.2% 94.58B
18.14x0.21x13.15x0.72% 63.13B
31.66x7.9x20.3x1.25% 55.66B
39.25x3.62x12.32x2.11% 53.9B
37.34x9.27x25.93x-.--% 43.42B
44.54x3.36x12.49x0.52% 34.68B
Average 31.50x 4.41x 15.62x 1.49% 84.36B
Weighted average by Cap. 30.14x 4.15x 15.12x 1.83%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Top Glove Corporation Bhd.

Historical PBR trend

Valuation ratios - PBR - Top Glove Corporation Bhd.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Top Glove Corporation Bhd.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Top Glove Corporation Bhd.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Top Glove Corporation Bhd.
  1. Stock Market
  2. Stocks
  3. 7113 Stock
  4. TGLVY Stock
  5. Valuation Top Glove Corporation Bhd.