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.($)
- - - - 3.71Cr
6.24x0.56x3.14x8.05% 140.46Cr
14.83x1.66x10.09x5.78% 134.88Cr
9.22x - - - 62Cr
26.78x - - - 55Cr
21.52x - - 1.36% 53Cr
45.55x2.32x17.62x - 50Cr
Average 20.69x 1.51x 10.28x 5.06% 71.29Cr
Weighted average by Cap. 16.84x 1.28x 8.26x 6.04%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!