Valuation Hartalega Holdings

Stocks

Market Closed - BURSA MALAYSIA 12:56:29 15/10/2026 +04			5-day change	1st Jan Change
1.090 ^MYR	-2.68%		+1.87%	+10.10%

08-06	Hartalega Holdings Berhad Receive Notice of Additional Assessment from Inland Revenue Board of Malaysia	CI
08-04	Hartalega Holdings Berhad Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	16,575	6,493	9,386	6,451	3,919	3,714	-	-
Change	-	-60.82%	44.56%	-31.27%	-39.26%	-5.22%	-	-
Enterprise Value (EV) ¹	14,435	4,918	8,026	5,535	2,774	2,655	2,568	2,472
Change	-	-65.93%	63.18%	-31.04%	-49.87%	-4.29%	-3.27%	-3.75%
P/E	5.12x	-29.8x	743x	86.7x	38.1x	24.4x	22.5x	20.2x
PBR	3.23x	1.4x	2.02x	1.5x	0.88x	0.84x	0.82x	0.81x
PEG	-	0x	-7x	0x	1x	0.5x	2.74x	1.8x
Capitalization / Revenue	2.1x	2.7x	5.11x	2.49x	1.84x	1.44x	1.38x	1.31x
EV / Revenue	1.83x	2.04x	4.37x	2.14x	1.3x	1.03x	0.95x	0.87x
EV / EBITDA	3.06x	14.3x	45x	27.2x	10.9x	7.48x	6.8x	6.03x
EV / EBIT	3.16x	27.2x	174x	104x	30.3x	14.5x	12.7x	11x
EV / FCF	5.02x	-14.3x	-36x	-68.2x	14.1x	21.1x	12.1x	11.7x
FCF Yield	19.9%	-7.02%	-2.78%	-1.47%	7.08%	4.74%	8.29%	8.58%
Dividend per Share ²	0.57	-	-	0.1141	-	0.028	0.0317	0.0359
Rate of return	11.8%	-	-	6.04%	-	2.57%	2.91%	3.3%
EPS ²	0.9464	-0.0638	0.0037	0.0218	0.0302	0.0447	0.0484	0.0539
Distribution rate	60.2%	-	-	523%	-	62.8%	65.6%	66.6%
Net sales ¹	7,888	2,408	1,838	2,586	2,135	2,583	2,697	2,826
EBITDA ¹	4,722	344	178.2	203.9	255.4	355	378	410.2
EBIT ¹	4,570	180.8	46.11	53.2	91.67	182.7	202.8	224.6
Net income ¹	3,235	-218	12.72	74.54	103	166.4	178.9	194.5
Net Debt ¹	-2,139	-1,575	-1,361	-916.3	-1,144	-1,059	-1,146	-1,242
Reference price ²	4.850	1.900	2.750	1.890	1.150	1.090	1.090	1.090
Nbr of stocks (in thousands)	3,417,462	3,417,462	3,413,262	3,413,262	3,407,462	3,407,462	-	-
Announcement Date	10/05/22	09/05/23	21/05/24	06/05/25	05/05/26	-	-	-

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.($)
HARTALEGA HOLDINGS	25.06x	1.07x	7.77x	2.5%	934M
ABBOTT LABORATORIES	30.38x	4.03x	15.56x	2.5%	178B
MEDTRONIC PLC	20.17x	3.63x	13.01x	2.99%	121B
STRYKER CORPORATION	21.93x	4.3x	15.02x	1.28%	108B
ESSILORLUXOTTICA	26.23x	2.58x	10.35x	2.73%	75.7B
CENCORA, INC.	18.44x	0.21x	13.38x	0.71%	64.15B
HOYA CORPORATION	30.93x	7.69x	19.79x	1.29%	53.49B
BECTON, DICKINSON AND COMPANY	36.4x	3.49x	11.96x	2.08%	51.45B
IDEXX LABORATORIES, INC.	35.83x	8.9x	24.94x	-.--%	41.68B
DEXCOM, INC.	33.54x	5.88x	18.45x	-.--%	31.5B
Average	27.89x	4.18x	15.02x	1.61%	72.56B
Weighted average by Cap.	26.85x	4.10x	15.03x	1.89%