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.($)
- - - - 37.66M
6.96x0.63x3.54x7.34% 1.56B
15.85x1.74x10.72x5.42% 1.42B
9.11x0.53x5.67x2.17% 1.26B
9.88x - - - 666M
27.9x - - - 570M
8.27x - - 3.65% 529M
38.35x3.09x21.79x - 506M
Average 16.62x 1.50x 10.43x 4.65% 819.17M
Weighted average by Cap. 13.99x 1.20x 8.20x 5%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA