Valuation Wellcall Holdings

Stocks

Market Closed - BURSA MALAYSIA 04:50:02 2026-10-16 EDT			5-day change	1st Jan Change
1.120 ^MYR	0.00%		0.00%	-17.65%

08-27	Wellcall Holdings Berhad Reports Earnings Results for the Third Quarter and Nine Months Ended June 30, 2026	CI
08-27	Wellcall Holdings Berhad Recommends Third Single Tier Dividend in Respect of Financial Year Ending 30 September 2026, Payable on September 25, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	522.8	562.7	741.9	756.9	642.4	557.7	-	-
Change	-	7.62%	31.86%	2.01%	-15.13%	-13.18%	-	-
Enterprise Value (EV)	522.8	562.7	741.9	687.7	642.4	557.7	557.7	557.7
Change	-	7.62%	31.86%	-7.32%	-6.59%	-13.18%	0%	0%
P/E	15.3x	16.9x	13.1x	16.1x	13.8x	16.8x	14.6x	14.7x
PBR	4.11x	4.52x	-	5.3x	4.26x	-	-	-
PEG	-	-6.1x	0.2x	-0.9x	-21.67x	-0.6x	1x	-22.49x
Capitalization / Revenue	3.33x	3.18x	3.42x	3.61x	3.48x	3.24x	2.98x	2.97x
EV / Revenue	0x	0x	0x	0x	0x	3.24x	2.98x	2.97x
EV / EBITDA	0x	0x	0x	0x	0x	10.8x	9.67x	9.62x
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.07	0.07	0.082	0.082	0.08	0.062	0.0705	0.069
Rate of return	6.67%	6.19%	5.5%	5.39%	6.2%	5.54%	6.29%	6.16%
EPS ²	0.0686	0.0667	0.1135	0.0942	0.0936	0.0665	0.0765	0.076
Distribution rate	102%	105%	72.2%	87%	85.5%	93.2%	92.2%	90.8%
Net sales ¹	157	176.7	217.2	209.4	184.3	172.3	187.3	187.9
EBITDA ¹	51.75	50.16	77.64	67.17	65.41	51.5	57.7	58
EBIT	46.37	45.14	72.7	62.05	59.52	-	-	-
Net income ¹	34.16	33.21	56.51	46.91	46.6	33.2	38.05	37.9
Net Debt	-	-	-	-69.23	-	-	-	-
Reference price ²	1.050	1.130	1.490	1.520	1.290	1.120	1.120	1.120
Nbr of stocks (in thousands)	497,948	497,948	497,948	497,948	497,948	497,948	-	-
Announcement Date	11/30/21	11/30/22	11/28/23	11/28/24	11/26/25	-	-	-

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.($)
WELLCALL HOLDINGS	16.84x	-	-	5.54%	136M
BRIDGESTONE CORPORATION	13.78x	1.05x	5.6x	3.38%	31.5B
MICHELIN (CGDE)	14x	1.01x	5.67x	3.92%	25.88B
PIRELLI & C. S.P.A.	14.76x	1.25x	5.42x	3.93%	8.17B
THE YOKOHAMA RUBBER COMPANY, LIMITED	8.36x	1.13x	5.35x	3.39%	7.01B
SAILUN GROUP CO., LTD.	9.18x	0.94x	5.37x	3.23%	5.84B
HANKOOK TIRE & TECHNOLOGY CO., LTD.	5.8x	0.49x	3.09x	4.85%	5.67B
ZHONGCE RUBBER GROUP CO., LTD.	8.39x	-	-	3.63%	5.55B
MRF LIMITED	24.4x	1.54x	11.91x	0.19%	5.48B
VIETNAM RUBBER INDUSTRY GROUP -	14.08x	-	-	3.24%	4.78B
Average	12.96x	1.06x	6.06x	3.53%	10B
Weighted average by Cap.	13.12x	1.05x	5.80x	3.47%