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 30/04/25 24/04/26
1MYR in Million2MYR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 32.78M
21.88x2.11x12.44x1.05% 13.61B
13.19x0.75x6x-.--% 7.54B
14.85x2.8x8.41x4.52% 3.29B
10.88x0.81x5.8x5.61% 2.8B
13.14x2.11x7.19x1.07% 1.51B
5.48x0.32x4.48x4.26% 1.49B
15.55x1.75x10.66x5.51% 1.43B
Average 13.57x 1.52x 7.85x 3.14% 3.96B
Weighted average by Cap. 16.63x 1.64x 9.19x 1.92%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Topmix

Historical PBR trend

Valuation ratios - PBR - Topmix

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Topmix

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Topmix