Valuation DRB-HICOM

Stocks

Market Closed - BURSA MALAYSIA 12:56:10 27/10/2026 +04			5-day change	1st Jan Change
0.8100 ^MYR	+1.25%		+1.25%	-22.12%

08-18	DRB-HICOM Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-18	DRB-HICOM Berhad Reports Write Off for the Second Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,765	3,093	2,687	2,146	2,011	1,566	-	-
Change	-	11.89%	-13.13%	-20.14%	-6.31%	-22.12%	-	-
Enterprise Value (EV)	2,765	3,093	2,687	2,146	2,011	1,566	1,566	1,566
Change	-	11.89%	-13.13%	-20.14%	-6.31%	-22.12%	0%	0%
P/E	-9.33x	16.5x	11.2x	94.9x	5.05x	7.56x	5.92x	4.54x
PBR	0.38x	0.42x	0.35x	0.29x	0.26x	0.2x	0.19x	0.18x
PEG	-	-0x	0.4x	-1x	0x	-0.2x	0.2x	0.1x
Capitalization / Revenue	0.22x	0.2x	0.17x	0.13x	0.12x	0.08x	0.08x	0.08x
EV / Revenue	0x	0x	0x	0x	0x	0.08x	0.08x	0.08x
EV / EBITDA	0x	0x	0x	0x	0x	0.72x	0.67x	0.58x
EV / EBIT	0x	0x	0x	0x	0x	2.19x	1.91x	1.51x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.02	0.02	0.025	0.025	0.025	0.0233	0.025	0.035
Rate of return	1.4%	1.25%	1.8%	2.25%	2.4%	2.88%	3.09%	4.32%
EPS ²	-0.1533	0.0971	0.1236	0.0117	0.2059	0.1071	0.1369	0.1785
Distribution rate	-13%	20.6%	20.2%	214%	12.1%	21.8%	18.3%	19.6%
Net sales ¹	12,378	15,512	15,851	16,191	17,310	18,742	19,676	20,232
EBITDA ¹	996.1	1,516	1,657	1,700	2,151	2,163	2,326	2,685
EBIT ¹	42.72	568.1	635	510.1	910.6	716.6	818.6	1,036
Net income ¹	-296.4	187.7	238.9	22.55	398	207.4	264.4	345.1
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	1.4300	1.6000	1.3900	1.1100	1.0400	0.8100	0.8100	0.8100
Nbr of stocks (in thousands)	1,933,237	1,933,237	1,933,237	1,933,237	1,933,237	1,933,237	-	-
Announcement Date	24/02/22	21/02/23	29/02/24	27/02/25	26/02/26	-	-	-

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.($)
DRB-HICOM	7.47x	-	-	2.92%	378M
TESLA, INC.	387.9x	14.08x	102.23x	-.--%	1,548B
TOYOTA MOTOR CORPORATION	9.95x	1.27x	11.52x	3.27%	233B
BYD COMPANY LIMITED	14.33x	0.8x	5.48x	1.81%	99.95B
FERRARI N.V.	35.86x	9.07x	23.11x	1.09%	76.04B
GENERAL MOTORS COMPANY	7.08x	0.32x	2.56x	0.94%	64.37B
HYUNDAI MOTOR COMPANY	7.1x	1.18x	13.62x	3.8%	50.81B
FORD MOTOR COMPANY	10.21x	0.26x	3.23x	5.2%	46.18B
HONDA MOTOR CO., LTD.	11.5x	0.68x	9.23x	3.95%	44.44B
PORSCHE AG	21.53x	1.26x	7.11x	2.51%	42.11B
Average	51.29x	3.21x	19.79x	2.55%	220.53B
Weighted average by Cap.	276.45x	10.44x	74.81x	0.82%