Valuation Hartalega Holdings

Stocks

Market Closed - BURSA MALAYSIA 02:29:46 28/10/2026 pm IST			5-day change	1st Jan Change
1.240 ^MYR	+1.64%		+11.71%	+25.25%

06/08	Hartalega Holdings Berhad Receive Notice of Additional Assessment from Inland Revenue Board of Malaysia	CI
04/08	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	4,225	-	-
Change	-	-60.82%	44.56%	-31.27%	-39.26%	7.83%	-	-
Enterprise Value (EV) ¹	14,435	4,918	8,026	5,535	2,774	3,167	3,080	2,983
Change	-	-65.93%	63.18%	-31.04%	-49.87%	14.14%	-2.75%	-3.13%
P/E	5.12x	-29.8x	743x	86.7x	38.1x	27.7x	25.6x	23x
PBR	3.23x	1.4x	2.02x	1.5x	0.88x	0.95x	0.94x	0.92x
PEG	-	0x	-7x	0x	1x	0.6x	3.12x	2x
Capitalization / Revenue	2.1x	2.7x	5.11x	2.49x	1.84x	1.64x	1.57x	1.5x
EV / Revenue	1.83x	2.04x	4.37x	2.14x	1.3x	1.23x	1.14x	1.06x
EV / EBITDA	3.06x	14.3x	45x	27.2x	10.9x	8.92x	8.15x	7.27x
EV / EBIT	3.16x	27.2x	174x	104x	30.3x	17.3x	15.2x	13.3x
EV / FCF	5.02x	-14.3x	-36x	-68.2x	14.1x	25.1x	14.5x	14.1x
FCF Yield	19.9%	-7.02%	-2.78%	-1.47%	7.08%	3.98%	6.91%	7.11%
Dividend per Share ²	0.57	-	-	0.1141	-	0.028	0.0317	0.0359
Rate of return	11.8%	-	-	6.04%	-	2.26%	2.56%	2.9%
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	194.4
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	1.240	1.240	1.240
Nbr of stocks (in thousands)	34,17,462	34,17,462	34,13,262	34,13,262	34,07,462	34,07,462	-	-
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	27.3x	1.2x	8.73x	2.3%	101.67Cr
ABBOTT LABORATORIES	34.11x	4.04x	15.18x	2.52%	18TCr
STRYKER CORPORATION	23.4x	4.6x	16.03x	1.19%	12TCr
MEDTRONIC PLC	20.08x	3.49x	12.5x	3.02%	12TCr
ESSILORLUXOTTICA	31.91x	3.07x	12.4x	2.23%	9.31TCr
CENCORA, INC.	17.84x	0.21x	12.94x	0.73%	6.21TCr
HOYA CORPORATION	31.75x	7.96x	20.45x	1.24%	5.59TCr
BECTON, DICKINSON AND COMPANY	38.68x	3.58x	12.18x	2.14%	5.31TCr
IDEXX LABORATORIES, INC.	38.02x	9.44x	26.4x	-.--%	4.42TCr
ALCON INC.	40.3x	3.26x	12.16x	0.53%	3.36TCr
Average	30.34x	4.08x	14.90x	1.59%	7.52TCr
Weighted average by Cap.	29.35x	4.14x	15.07x	1.85%