Valuation Hartalega Holdings

Stocks

Market Closed - BURSA MALAYSIA 11:59:17 16/10/2026 +03			5-day change	1st Jan Change
1.100 ^MYR	+0.92%		+2.80%	+11.11%

08-06	Hartalega Holdings Berhad Receive Notice of Additional Assessment from Inland Revenue Board of Malaysia	CI
08-04	Hartalega Holdings Berhad Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	16,575	6,493	9,386	6,451	3,919	3,714	-	-
Change	-	-60.82%	44.56%	-31.27%	-39.26%	-5.22%	-	-
Enterprise Value (EV) ¹	14,435	4,918	8,026	5,535	2,774	2,655	2,568	2,472
Change	-	-65.93%	63.18%	-31.04%	-49.87%	-4.29%	-3.27%	-3.75%
P/E	5.12x	-29.8x	743x	86.7x	38.1x	24.4x	22.5x	20.2x
PBR	3.23x	1.4x	2.02x	1.5x	0.88x	0.84x	0.82x	0.81x
PEG	-	0x	-7x	0x	1x	0.5x	2.74x	1.8x
Capitalization / Revenue	2.1x	2.7x	5.11x	2.49x	1.84x	1.44x	1.38x	1.31x
EV / Revenue	1.83x	2.04x	4.37x	2.14x	1.3x	1.03x	0.95x	0.87x
EV / EBITDA	3.06x	14.3x	45x	27.2x	10.9x	7.48x	6.8x	6.03x
EV / EBIT	3.16x	27.2x	174x	104x	30.3x	14.5x	12.7x	11x
EV / FCF	5.02x	-14.3x	-36x	-68.2x	14.1x	21.1x	12.1x	11.7x
FCF Yield	19.9%	-7.02%	-2.78%	-1.47%	7.08%	4.74%	8.29%	8.58%
Dividend per Share ²	0.57	-	-	0.1141	-	0.028	0.0317	0.0359
Rate of return	11.8%	-	-	6.04%	-	2.57%	2.91%	3.3%
EPS ²	0.9464	-0.0638	0.0037	0.0218	0.0302	0.0447	0.0484	0.0539
Distribution rate	60.2%	-	-	523%	-	62.8%	65.6%	66.6%
Net sales ¹	7,888	2,408	1,838	2,586	2,135	2,583	2,697	2,826
EBITDA ¹	4,722	344	178.2	203.9	255.4	355	378	410.2
EBIT ¹	4,570	180.8	46.11	53.2	91.67	182.7	202.8	224.6
Net income ¹	3,235	-218	12.72	74.54	103	166.4	178.9	194.5
Net Debt ¹	-2,139	-1,575	-1,361	-916.3	-1,144	-1,059	-1,146	-1,242
Reference price ²	4.850	1.900	2.750	1.890	1.150	1.090	1.090	1.090
Nbr of stocks (in thousands)	3,417,462	3,417,462	3,413,262	3,413,262	3,407,462	3,407,462	-	-
Announcement Date	5/10/22 A	5/9/23 A	5/21/24 A	5/6/25 A	5/5/26 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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HARTALEGA HOLDINGS	24.39x	1.03x	7.48x	2.57%	908M
ABBOTT LABORATORIES	30.89x	4.09x	15.79x	2.46%	181B
MEDTRONIC PLC	20.43x	3.54x	12.67x	2.95%	117B
STRYKER CORPORATION	22.83x	4.47x	15.61x	1.23%	112B
ESSILORLUXOTTICA	26.34x	2.59x	10.38x	2.72%	76.56B
CENCORA, INC.	18.73x	0.22x	13.57x	0.7%	65.15B
HOYA CORPORATION	30.39x	7.54x	19.43x	1.32%	52.79B
BECTON, DICKINSON AND COMPANY	37.34x	3.56x	12.2x	2.02%	52.78B
IDEXX LABORATORIES, INC.	37.06x	9.21x	25.79x	-.--%	43.11B
MEDLINE INC.	49.13x	1.34x	12.46x	0.2%	32.08B
Average	29.75x	3.76x	14.54x	1.62%	73.38B
Weighted average by Cap.	28.01x	3.95x	14.94x	1.86%