Valuation Glomac OTC Markets

Stocks

Delayed OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

06-26	TA Securities Upgrades Glomac to Hold from Sell; Price Target is MYR0.34	MT
06-25	Glomac Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended April 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: April	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	264.1	272.7	241.8	307	257.1	237.9	-	-
Change	-	3.23%	-11.33%	26.98%	-16.25%	-7.46%	-	-
Enterprise Value (EV)	264.1	272.7	241.8	307	257.1	237.9	237.9	237.9
Change	-	3.23%	-11.33%	26.98%	-16.25%	-7.46%	0%	0%
P/E	9.35x	7.47x	7.72x	13x	16.5x	12.3x	13.5x	11.1x
PBR	-	-	0.21x	0.26x	-	-	-	-
PEG	-	0.3x	-0.5x	-0.5x	-0.5x	0.3x	0.6x	0.5x
Capitalization / Revenue	0.72x	1.05x	0.71x	1.15x	1.08x	1.15x	0.98x	0.82x
EV / Revenue	0x	0x	0x	0x	0x	1.09x	0.98x	0.82x
EV / EBITDA	0x	0x	0x	0x	0x	5.85x	4.93x	4.01x
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.01	0.01	0.0125	0.0125	0.0225	0.0138	0.014	0.014
Rate of return	2.9%	2.82%	3.97%	3.13%	6.72%	4.06%	4.52%	4.52%
EPS ²	0.0369	0.0475	0.0408	0.0307	0.0203	0.0276	0.023	0.028
Distribution rate	27.1%	21.1%	30.6%	40.7%	111%	50%	60.9%	50%
Net sales ¹	366.3	259.5	341	266.7	238.3	226.2	241.6	290.8
EBITDA ¹	90.63	77.09	69.86	36.36	45.62	41.27	48.3	59.4
EBIT	-	-	64.91	32.1	74.28	-	-	-
Net income ¹	28.31	36.49	31.34	23.59	15.62	21.2	17.7	21.3
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	0.3450	0.3550	0.3150	0.4000	0.3350	0.3100	0.3100	0.3100
Nbr of stocks (in thousands)	765,595	768,066	767,494	767,494	767,494	767,494	-	-
Announcement Date	7/28/21 A	6/29/22 A	6/21/23 A	6/13/24 A	6/24/25 A	6/25/26 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.($)
SUN HUNG KAI PROPERTIES LIMITED	15.81x	4.97x	13.39x	3.21%	44.96B
CHINA RESOURCES LAND LIMITED	8.7x	1.5x	7.85x	4.08%	30.07B
MITSUBISHI ESTATE CO., LTD.	18.88x	4.02x	16.4x	1.32%	28.9B
EMAAR PROPERTIES	6.02x	0.74x	1.53x	8.36%	28.78B
MITSUI FUDOSAN CO., LTD.	13.7x	3.04x	14.59x	2.56%	25.3B
ALPHA DHABI HOLDING	8.43x	0.93x	3.4x	2.65%	21.55B
CK ASSET HOLDINGS LIMITED	9.12x	2.36x	7.24x	3.82%	21.5B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	14.1x	6.63x	17.74x	1.51%	20.59B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	10.11x	1.64x	14.19x	3.74%	18.42B
Average	11.65x	2.87x	10.70x	3.47%	26.68B
Weighted average by Cap.	12.05x	3.00x	10.75x	3.54%