Valuation Glomac OTC Markets

Stocks

Delayed OTC Markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

20/08	Glomac Berhad Declares Single-Tier Final Dividend for the Financial Year Ended April 30, 2026, Payable on December 16, 2026	CI
26/06	TA Securities Upgrades Glomac to Hold from Sell; Price Target is MYR0.34	MT

Data adjusted to current consolidation scope

Fiscal Period: April	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	272.7	241.8	307	257.1	260.9	241.8	-	-
Change	-	-11.33%	26.98%	-16.25%	1.49%	-7.35%	-	-
Enterprise Value (EV)	272.7	241.8	307	257.1	260.9	241.8	241.8	241.8
Change	-	-11.33%	26.98%	-16.25%	1.49%	-7.35%	0%	0%
P/E	7.47x	7.72x	13x	16.5x	12.3x	13.7x	11.3x	11.3x
PBR	-	0.21x	0.26x	-	-	-	-	-
PEG	-	-0.5x	-0.5x	-0.5x	0.3x	-0.8x	0.5x	-
Capitalization / Revenue	1.05x	0.71x	1.15x	1.08x	1.15x	1x	0.83x	0.78x
EV / Revenue	0x	0x	0x	0x	0x	1x	0.83x	0.78x
EV / EBITDA	0x	0x	0x	0x	0x	5.01x	4.07x	3.87x
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.01	0.0125	0.0125	0.0225	0.0138	0.014	0.014	0.015
Rate of return	2.82%	3.97%	3.13%	6.72%	4.06%	4.44%	4.44%	4.76%
EPS ²	0.0475	0.0408	0.0307	0.0203	0.0276	0.023	0.028	0.028
Distribution rate	21.1%	30.6%	40.7%	111%	50%	60.9%	50%	53.6%
Net sales ¹	259.5	341	266.7	238.3	226.2	241.6	290.8	310.6
EBITDA ¹	77.09	69.86	36.36	45.62	41.27	48.3	59.4	62.4
EBIT	-	64.91	32.1	74.28	-	-	-	-
Net income ¹	36.49	31.34	23.59	15.62	21.2	17.7	21.3	21.8
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	0.3550	0.3150	0.4000	0.3350	0.3400	0.3150	0.3150	0.3150
Nbr of stocks (in thousands)	7,68,066	7,67,494	7,67,494	7,67,494	7,67,494	7,67,494	-	-
Announcement Date	29/06/22	21/06/23	13/06/24	24/06/25	25/06/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SUN HUNG KAI PROPERTIES LIMITED	14.33x	4.63x	12.44x	3.54%	4.08TCr
MITSUBISHI ESTATE CO., LTD.	17.8x	3.94x	15.85x	1.38%	2.84TCr
CHINA RESOURCES LAND LIMITED	7.97x	1.43x	7.89x	4.44%	2.66TCr
EMAAR PROPERTIES	5.77x	0.77x	1.62x	8.62%	2.79TCr
MITSUI FUDOSAN CO., LTD.	13.83x	3.09x	14.76x	2.53%	2.6TCr
CK ASSET HOLDINGS LIMITED	10.56x	2.14x	9.09x	3.98%	2.12TCr
ALPHA DHABI HOLDING	7.98x	0.88x	3.22x	2.8%	2.04TCr
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.17x	6.42x	16.88x	1.65%	1.93TCr
HONGKONG LAND HOLDINGS LIMITED	37.44x	13.73x	34.11x	3.16%	1.79TCr
Average	14.32x	4.11x	12.87x	3.57%	2.54TCr
Weighted average by Cap.	13.71x	3.82x	12.22x	3.67%