Johan Holdings Berhad

RM 0.03As of Sun 8 Nov 2026, 12:00 UTC

KLSE:JOHANFinancials

Country Malaysia

PE (Fwd) •••

TSR 10Y CAGR (17.50%)

Div yield —

ROE (11.69%)

Personal Credit Institutions

Beta (5Y) 0.18

PE TTM —

TSR TTM (16.67%)

Mkt cap RM 29.20M

ROIC (12.79%)

SE Grade™

Value

Quality

Moat

Consensus

Reference

RM 0.0265

6.19%

(14.48%)

Hold 9|4|8|4|6

TTM

FYE 31 Jul MYR

FY2017

FY2018

FY2019

FY2020

FY2021

FY2022

FY2023

FY2024

FY2025

FY2026

FY2027E

Trend

5Y

10Y

Peers

0.855

RevenueRM M

5.102

5.502

5.866

6.430

7.058

7.580

8.384

9.017

9.987

10.79

0.898

8.85%

8.91%

21

7.95

Revenue growth%

11.67

14.56

15.72

16.21

15.43

16.07

14.34

13.34

13.70

11.83

4.00

13.70

14.45

9

23.44

Gross margin%

31.41

33.62

30.97

31.64

32.98

32.26

34.06

35.38

37.72

38.45

24.45

35.38

33.30

20

18.90

Operating margin%

14.99

14.83

16.90

15.15

16.58

15.11

15.04

16.80

17.01

16.22

2.08

16.22

15.69

36

13.38

Net margin%

18.24

20.59

19.53

20.74

21.03

21.63

23.17

21.99

19.08

17.91

6.05

21.63

20.67

25

14.59

P/E ratio (avg)x

33.39

36.93

41.30

48.94

57.16

69.04

78.94

94.32

105.3

106.7

27.26

94.32

63.10

41

36.84

EV/EBITx

8.852

10.06

9.364

9.022

8.718

8.251

8.477

8.732

9.587

9.866

31.54

8.732

8.937

73

6.19

FCF yield (avg)%

0.92

2.02

1.25

2.52

3.25

1.10

0.40

0.64

2.63

4.95

25.46

1.10

1.64

29

8.63

FCF margin%

27.78

27.58

28.92

30.50

30.98

28.71

30.05

27.69

30.65

30.22

3.47

30.05

29.48

23

0.310

FCF / Net incomex

2.095

2.046

2.330

2.613

2.818

3.129

3.035

3.074

3.119

3.295

0.367

3.119

2.926

52

25.00

ROIC%

13.26

13.90

13.90

15.19

17.91

19.29

18.62

17.76

20.72

18.05

20.76

18.62

17.83

56

18.27

Return on equity%

31.27

29.93

29.57

31.34

31.91

31.39

34.22

34.21

36.59

33.60

3.81

34.21

31.65

28

6.08

Return on assets%

8.80

9.67

10.01

8.37

6.79

5.09

2.65

2.33

3.73

3.15

14.52

3.15

5.94

14

—

EPSRM

—

—

—

—

—

—

—

—

—

—

—

2.82%

3.17%

—

2.07

EPS growth%

21.40

19.23

21.03

19.70

20.37

22.26

25.24

24.05

25.07

26.71

13.32

25.07

21.83

39

—

Bookvalue per shRM

—

—

—

—

—

—

—

—

—

—

—

(5.14%)

(2.91%)

—

—

FCF per shareRM

—

—

—

—

—

—

—

—

—

—

—

(0.27%)

(0.05%)

—

—

Dividend per shRM

—

—

—

—

—

—

—

—

—

—

—

1.99%

2.89%

—

15.96

Div yield (avg)%

27.60

27.15

29.63

30.86

29.75

31.96

34.54

34.01

35.38

35.46

23.28

34.54

31.41

90

21.68

Payout ratio%

31.52

32.01

33.28

35.06

37.19

39.58

40.09

38.58

38.20

36.18

29.03

38.58

36.69

71

1.138

Shares (diluted)B

1.149

1.287

1.437

1.351

1.474

1.703

1.917

1.911

1.998

1.912

1.145

5.35%

5.29%

61

24.10

Buyback yield%

33.33

33.76

31.46

31.29

32.86

33.19

34.15

34.21

34.24

33.81

23.80

34.15

33.55

23

0.146

D/E ratiox

1.438

1.628

1.852

1.862

1.743

1.854

1.958

2.248

2.153

2.107

1.089

2.107

1.858

67

3.727

Enterprise valueRM M

7.407

7.608

9.081

8.938

9.502

11.12

12.00

12.72

14.48

15.91

3.838

10.86%

8.28%

90

2.276

LT debtRM M

5.792

5.466

6.242

6.258

6.676

6.452

6.440

7.472

8.514

8.226

6.984

4.27%

2.92%

73

Peers (US$7.198M)

Cap (US$)

PE

OSK Ventures Internati…

24.21M

7.249x

Whitman Holdings Berhad

7.642M

—

Fintec Global Berhad

3.033M

—

Amrapali Fincap Limited

7.456M

91.43x

Capital

TTM

5Y

10Y

Leveragex

0.738

0.079

0.074

EBIT/Intx

3.364

0.084

0.082

Own earn%

355.33

61.09

70.29

Sh yield%

40.06

68.69

63.88

Owners

Insiders/Inst%

6.15

45.07

Short interest%

5.55

SBC / revenue%

5.64

Record

10Y

Profitable years

10/10

Revenue growth years

10/10

EPS growth years

10/10

Dividend streakyrs

12

Op margin range%

15–17

$1 testx

−0.1

Incr. ROIC%

8

Growth vs revenue

Latest

Trend

10Y CAGR

Rel growth

Revenue

RM 10.79M

8.91%

1.00×

Cost of revenue

RM 7.295M

8.90%

1.00×

Operating expenses

RM 1.568M

8.49%

0.96×