Valuation Emico Holdings

Stocks

Delayed BURSA MALAYSIA 11:50:02 12/11/2026 +03			5-day change	1st Jan Change
0.1400 ^MYR	+21.74%		-6.67%	-33.33%

08-26	Emico Holdings Berhad Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
05-28	Emico Holdings Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	33.91	32.53	35.22	38.96	35.64	26.12
Change	-	-4.08%	8.29%	10.59%	-8.51%	-26.7%
Enterprise Value (EV) ¹	40.23	39.16	37.82	42.98	51.34	38.04
Change	-	-2.65%	-3.42%	13.63%	19.45%	-25.9%
P/E	-12.9x	-37.7x	97.3x	13.8x	-32.1x	-11.1x
PBR	0.76x	0.7x	0.71x	0.75x	0.67x	0.51x
PEG	-	0.5x	-1x	0x	0x	-0x
Capitalization / Revenue	1x	0.82x	0.57x	0.64x	0.62x	0.45x
EV / Revenue	1.18x	0.99x	0.62x	0.7x	0.89x	0.65x
EV / EBITDA	20.5x	17.6x	4.46x	3.54x	5.67x	3.23x
EV / EBIT	40.5x	33.4x	5.05x	3.95x	6.91x	3.92x
EV / FCF	40.3x	230x	3.62x	12.2x	-12.1x	2.93x
FCF Yield	2.48%	0.43%	27.6%	8.2%	-8.25%	34.1%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0229	-0.007031	0.00293	0.0225	-0.008404	-0.0172
Distribution rate	-	-	-	-	-	-
Net sales ¹	34.05	39.55	61.3	61.02	57.56	58.15
EBITDA ¹	1.958	2.221	8.482	12.16	9.052	11.79
EBIT ¹	0.9929	1.172	7.483	10.88	7.424	9.7
Net income ¹	-2.548	-0.8625	0.3677	2.858	-1.106	-2.354
Net Debt ¹	6.316	6.634	2.6	4.024	15.7	11.92
Reference price ²	0.2950	0.2650	0.2850	0.3100	0.2700	0.1900
Nbr of stocks (in thousands)	114,958	122,748	123,593	125,662	131,998	137,498
Announcement Date	8/24/21 A	7/29/22 A	7/31/23 A	7/31/24 A	7/31/25 A	7/31/26 A

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.($)
EMICO HOLDINGS	-	-	-	-	3.88M
MSA SAFETY INCORPORATED	21.97x	3.68x	14.33x	1.22%	6.79B
BRADY CORPORATION	13.67x	1.7x	10x	1.21%	3.86B
HNI CORPORATION	20.77x	-	-	2.88%	3.54B
SHANGHAI M&G STATIONERY INC.	14.8x	0.62x	7.68x	4.59%	3.04B
SOCIÉTÉ BIC	13.81x	1.15x	5.87x	3.77%	2.92B
KOKUYO CO., LTD.	17.28x	0.58x	6.16x	3.02%	2.2B
NOHMI BOSAI LTD.	18.39x	-	-	2.63%	1.66B
MILLERKNOLL, INC.	13.05x	0.66x	6.57x	3.43%	1.5B
PILOT CORPORATION	14.77x	-	-	2.21%	1.41B
Average	16.50x	1.40x	8.43x	2.77%	3B
Weighted average by Cap.	17.45x	1.92x	9.83x	2.5%