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) 3,93,856 3,93,856
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.($)
- - - - 3.57Cr
5.92x0.52x2.94x8.49% 133Cr
14.47x1.62x9.88x5.92% 132.16Cr
9.09x - - - 61Cr
29.5x - - - 60Cr
23.23x - - 1.26% 57Cr
45.07x2.29x17.4x - 50Cr
Average 21.21x 1.48x 10.07x 5.22% 71Cr
Weighted average by Cap. 17.43x 1.26x 8.14x 6.16%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA