Company Valuation: Topmix

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025
Market Cap 1 191 177.2
Change - -7.22%
Enterprise Value (EV) 1 196.1 164.1
Change - -16.32%
P/E 15.4x 10.1x
PBR 2.64x 2.05x
PEG 0.9x 0.2x
Capitalization / Revenue 2.06x 1.67x
EV / Revenue 2.11x 1.55x
EV / EBITDA 10.3x 5.96x
EV / EBIT 10.9x 6.27x
EV / FCF - -
FCF Yield - -
Dividend per Share 2 0.0075 0.01
Rate of return 1.55% 2.22%
EPS 2 0.0314 0.0448
Distribution rate 23.9% 22.3%
Net sales 1 92.93 105.9
EBITDA 1 18.98 27.53
EBIT 1 18.01 26.16
Net income 1 11.57 17.63
Net Debt 1 5.044 -13.16
Reference price 2 0.4850 0.4500
Nbr of stocks (in thousands) 393,856 393,856
Announcement Date 4/30/25 4/24/26
1MYR in Million2MYR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 38.08M
6.88x0.62x3.5x7.42% 1.54B
15.47x1.67x10.69x5.03% 1.38B
10.77x0.55x6.31x2.04% 1.34B
10.57x - - - 708M
27.56x - - - 561M
8.13x - - 3.71% 518M
43.15x2.86x22.89x - 434M
Average 17.50x 1.43x 10.85x 4.55% 814.64M
Weighted average by Cap. 14.23x 1.12x 8.20x 4.82%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA