Valuation Wellcall Holdings

Stocks

Market Closed - BURSA MALAYSIA 12:50:01 15/09/2026 +04			5-day change	1st Jan Change
1.120 ^MYR	-0.88%		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	30/11/21	30/11/22	28/11/23	28/11/24	26/11/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
WELLCALL HOLDINGS	16.84x	-	-	5.54%	137M
DÄTWYLER HOLDING AG	23.12x	2.15x	10.7x	2.57%	2.59B
SHENZHEN COTRAN NEW MATERIAL CO.,LTD.	107.82x	-	-	-	1.25B
SANWEI HOLDING GROUP CO.,LTD	-174x	-	-	-	1.05B
Average	-6.55x	2.15x	10.70x	4.05%	1.26B
Weighted average by Cap.	2.91x	2.15x	10.70x	2.72%