Valuation Fiamma Holdings

Equities

Market Closed - BURSA MALAYSIA Other stock markets 03:50:01 2026-01-15 am EST			5-day change	1st Jan Change
1.090 ^MYR	-0.91%		-1.80%	-2.68%

Dec. 01	Fiamma Holdings Berhad Announces Change of Correspondence Address, Effective December 1, 2025	CI
Nov. 20	Fiamma Holdings Berhad Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Capitalization ¹	236	273.5	296.3	537.4	498.4	572.6
Change	-	15.87%	8.32%	81.4%	-7.26%	14.89%
Enterprise Value (EV) ¹	341.7	344.4	321	564.3	442.6	545.8
Change	-	0.8%	-6.79%	75.78%	-21.56%	23.32%
P/E ratio	8.53x	7.78x	8.57x	15x	8.58x	14.4x
PBR	0.48x	0.54x	0.56x	0.97x	0.74x	0.8x
PEG	-	0.3x	-3.09x	3x	0.2x	-0.5x
Capitalization / Revenue	0.7x	0.72x	0.88x	1.45x	1.28x	1.53x
EV / Revenue	1.01x	0.91x	0.95x	1.53x	1.14x	1.46x
EV / EBITDA	6.65x	4.83x	5.29x	8.97x	9.66x	10x
EV / EBIT	7.18x	5.06x	5.54x	9.35x	10.2x	10.5x
EV / FCF	-28.3x	11.5x	5.59x	103x	-	-20.7x
FCF Yield	-3.53%	8.66%	17.9%	0.97%	-	-4.84%
Dividend per Share ²	0.02	0.0275	0.032	-	-	-
Rate of return	4.17%	4.91%	5.33%	-	-	-
EPS ²	0.0563	0.072	0.07	0.0735	0.1096	0.0751
Distribution rate	35.5%	38.2%	45.7%	-	-	-
Net sales ¹	337.4	378.6	338	370	388.9	375
EBITDA ¹	51.38	71.28	60.65	62.92	45.84	54.34
EBIT ¹	47.61	68.04	57.95	60.37	43.27	51.86
Net income ¹	27.72	35.2	34.5	36.84	58.13	39.82
Net Debt ¹	105.6	70.9	24.77	26.91	-55.78	-26.8
Reference price ²	0.480	0.560	0.600	1.100	0.940	1.080
Nbr of stocks (in thousands)	491,756	488,402	493,767	488,549	530,227	530,227
Announcement Date	1/22/20	1/26/21	1/25/22	1/20/23	4/26/24	4/22/25

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.($)
FIAMMA HOLDINGS	-	-	-	-	144M
AL-SAIF STORES FOR DEVELOPMENT & INVESTMENT COMPANY	26.91x	-	-	2.91%	578M
SINGER THAILAND	24.71x	-	-	-	109M
Average	25.81x			2.91%	276.85M
Weighted average by Cap.	26.56x			2.91%