Valuation JHM Consolidation

Stocks

Market Closed - BURSA MALAYSIA 02:26:02 23/10/2026 pm IST			5-day change	1st Jan Change
0.5300 ^MYR	+1.92%		-7.02%	+34.18%

26/08	JHM Consolidation Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
26/05	JHM Consolidation Berhad Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	964.6	448.4	436.3	284.8	239.4	321.2	-	-
Change	-	-53.51%	-2.7%	-34.72%	-15.96%	34.18%	-	-
Enterprise Value (EV) ¹	998.7	474.4	433.9	264.8	270.3	417.2	420.2	416.2
Change	-	-52.5%	-8.55%	-38.96%	2.05%	54.36%	0.72%	-0.95%
P/E	27.9x	18.3x	30.1x	-12.5x	-26.3x	17.8x	13.3x	10.5x
PBR	3.86x	1.45x	1.36x	0.96x	0.84x	1.04x	0.97x	0.9x
PEG	-	-0.5x	-0.7x	0x	0.4x	-0x	0.4x	0.4x
Capitalization / Revenue	3.25x	1.26x	1.4x	1.29x	0.73x	0.76x	0.68x	0.63x
EV / Revenue	3.37x	1.33x	1.4x	1.2x	0.83x	0.99x	0.89x	0.81x
EV / EBITDA	17x	8.75x	11x	-59.3x	26.1x	8.1x	6.78x	5.78x
EV / EBIT	22x	11.6x	19.5x	-11.5x	-32x	14.4x	11.1x	8.85x
EV / FCF	88x	-20.5x	8.52x	12.9x	-36.3x	-6.42x	-140x	104x
FCF Yield	1.14%	-4.89%	11.7%	7.77%	-2.76%	-15.6%	-0.71%	0.96%
Dividend per Share ²	-	-	-	-	-	-	0.01	0.01
Rate of return	-	-	-	-	-	-	1.89%	1.89%
EPS ²	0.0619	0.0404	0.0239	-0.0375	-0.015	0.0297	0.0398	0.0506
Distribution rate	-	-	-	-	-	-	25.1%	19.8%
Net sales ¹	296.6	355.8	310.7	221.2	327	423.5	469.5	511
EBITDA ¹	58.64	54.24	39.62	-4.466	10.35	51.5	62	72
EBIT ¹	45.31	40.78	22.23	-23.07	-8.441	29	38	47
Net income ¹	34.49	22.58	14.5	-22.72	-9.098	18.5	24	30
Net Debt ¹	34.1	26.01	-2.426	-19.98	30.9	96	99	95
Reference price ²	1.7300	0.7400	0.7200	0.4700	0.3950	0.5300	0.5300	0.5300
Nbr of stocks (in thousands)	5,57,600	6,06,000	6,06,000	6,06,000	6,06,000	6,06,000	-	-
Announcement Date	25/02/22	27/02/23	28/02/24	26/02/25	26/02/26	-	-	-

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.($)
JHM CONSOLIDATION	17.85x	0.99x	8.1x	-	7.86Cr
NVIDIA CORPORATION	21.1x	12.03x	18.14x	0.36%	5,09400Cr
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	21.65x	10.59x	14.36x	1.13%	1,89700Cr
BROADCOM INC.	34.71x	14.72x	21.62x	0.81%	1,53600Cr
MICRON TECHNOLOGY, INC.	5.07x	3.07x	3.42x	0.08%	99TCr
AMD (ADVANCED MICRO DEVICES)	90.54x	16.32x	61.89x	-.--%	84TCr
SK HYNIX INC.	3.6x	2.2x	2.65x	0.26%	70TCr
INTEL CORPORATION	-37.67x	7.57x	21.11x	-.--%	46TCr
TEXAS INSTRUMENTS INCORPORATED	31.42x	11.81x	21.51x	2.03%	26TCr
Average	20.92x	8.81x	19.20x	0.58%	1,30900Cr
Weighted average by Cap.	23.49x	10.94x	19.15x	0.51%