Subscribe

Heineken Malaysia Berhad (3255.KL)

MYR19.28 -0.02 (-0.10%)
MY KLS Consumer Defensive Beverages - Alcoholic
Address Sungei Way Brewery 46000
Petaling Jaya, MY
CEO Martijn Rene van Keulen
IPO 2000-01-03
ISIN MYL3255OO006

Explore sections of this company profile

Description

Heineken Malaysia Berhad (HMB) and its associated companies are primarily engaged in the production, packaging, marketing, and distribution of alcoholic beverages across Malaysia. The company's diverse brand portfolio includes popular beers such as Paulaner, Kilkenny, Edelweiss, Guinness, Tiger, Heineken, and Anchor. HMB also offers ciders like Strongbow and Apple Fox, the shandy brand Anglia, and the non-alcoholic malt beverage Malta. In addition to its core beverage business, the firm holds interests in property and undertakes land development activities. Established in 1964 and based in Petaling Jaya, Malaysia, the company was formerly known as Guinness Anchor Berhad, changing its name to Heineken Malaysia Berhad in April 2016. It operates as a subsidiary of GAPL Pte Ltd.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
MYR19.28 -0.02 (-0.10%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
225.3K
Beta
0.16
Float Shares
136.62M
Free Float %
45.2%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.19% -6.07% -8.72% -12.82% -6.32% -6.97% -23.88% -21.93% -11.37% +43.16% +401.41%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
19.28
DCF (Unlevered) 50.95 +164.3%
DCF (Levered) 55.13 +186.0%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 8 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
10.67
Safe zone
Piotroski F-Score
4 / 9
Average
MOAT Score
7 / 10
Strong MOAT
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
4 / 5
High
P/E Score
3 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Beverages - Alcoholic: +1.2%
    +0.1% Q1'26: -13.0% (vs Q1'25)
  • EPS growth Beverages - Alcoholic: +10.7%
    -1.9% Q1'26: -12.5% (vs Q1'25)
  • FCF margin FCF growth · Beverages - Alcoholic: -4.0%
    +13.6% Q1'26: +39.7% (vs Q1'25)
  • EBIT margin Beverages - Alcoholic: +13.7%
    +21.9% Q1'26: +21.3% (vs Q1'25)
  • ROIC Beverages - Alcoholic: +6.8%
    +68.7% Q1'26: +83.0% (vs Q1'25)
  • Share dilution Beverages - Alcoholic: +0.0%
    +0.0% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Beverages - Alcoholic: -0.12×
    0.22× Q1'26: 0.01× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.22) × ERP
WACC = 98% × Ke + 2% × Kd (7.2%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 52.56 Current price: 19.28
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
9 Rev. Ana.
9 EPS Ana.
Dec 2027
9 Rev. Ana.
9 EPS Ana.
Dec 2028
3 Rev. Ana.
4 EPS Ana.
Revenue
2.77B
est.
1.87B
est.
2.03B
est.
2.32B
est: 2.30B (+1.0%)
1.76B
est: 1.77B (-0.3%)
1.98B
est: 1.86B (+6.2%)
2.86B
est: 2.78B (+2.6%)
2.80B
est: 2.65B (+5.4%)
2.80B
est: 2.77B (+0.8%)
2.80B
est: 2.76B (+1.4%)
2.86B
2.61B – 3.01B
+3.7% YoY
2.96B
2.74B – 3.14B
+3.3% YoY
3.04B
2.80B – 3.21B
+2.8% YoY
EBITDA
598.47M
est.
404.16M
est.
438.66M
est.
458.11M
est: 496.34M (-7.7%)
276.69M
est: 381.74M (-27.5%)
396.19M
est: 402.59M (-1.6%)
676.19M
est: 600.78M (+12.6%)
670.74M
est: 572.95M (+17.1%)
688.25M
est: 652.81M (+5.4%)
709.37M
est: 649.44M (+9.2%)
673.76M
614.64M – 709.00M
+3.7% YoY
696.19M
644.02M – 738.25M
+3.3% YoY
715.77M
657.62M – 756.16M
+2.8% YoY
EBIT
508.77M
est.
343.58M
est.
372.91M
est.
414.40M
est: 421.95M (-1.8%)
207.84M
est: 324.52M (-36.0%)
323.93M
est: 342.25M (-5.4%)
596.22M
est: 510.73M (+16.7%)
595.73M
est: 487.08M (+22.3%)
596.91M
est: 565.66M (+5.5%)
613.51M
est: 562.74M (+9.0%)
583.82M
532.59M – 614.35M
+3.7% YoY
603.25M
558.04M – 639.70M
+3.3% YoY
620.22M
569.83M – 655.21M
+2.8% YoY
Net Income
409.95M
est.
271.72M
est.
280.95M
est.
312.97M
est: 322.80M (-3.0%)
154.20M
est: 165.55M (-6.9%)
245.68M
est: 228.80M (+7.4%)
412.82M
est: 410.99M (+0.4%)
466.75M
est: 389.53M (+19.8%)
466.75M
est: 428.59M (+8.9%)
459.34M
est: 448.30M (+2.5%)
457.51M
432.14M – 475.94M
+2.1% YoY
480.56M
444.80M – 503.72M
+5.0% YoY
500.37M
447.52M – 537.07M
+4.1% YoY
SGA
376.49M
est.
254.25M
est.
275.95M
est.
300.61M
est: 312.24M (-3.7%)
257.89M
est: 240.14M (+7.4%)
273.55M
est: 253.26M (+8.0%)
385.61M
est: 377.94M (+2.0%)
370.04M
est: 360.43M (+2.7%)
356.45M
est: 369.34M (-3.5%)
370.94M
est: 367.43M (+1.0%)
381.19M
347.75M – 401.13M
+3.7% YoY
393.88M
364.37M – 417.68M
+3.3% YoY
404.96M
372.06M – 427.81M
+2.8% YoY
EPS
1.36
est.
0.90
est.
0.93
est.
1.04
est: 1.07 (-2.7%)
0.51
est: 0.55 (-6.9%)
0.81
est: 0.76 (+6.9%)
1.37
est: 1.36 (+0.7%)
1.55
est: 1.29 (+20.2%)
1.55
est: 1.42 (+9.3%)
1.52
est: 1.48 (+2.4%)
1.51
1.43 – 1.58
+2.1% YoY
1.59
1.47 – 1.67
+5.0% YoY
1.66
1.48 – 1.78
+4.1% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-20 A 4/5 5/5 5/5 5/5 4/5 3/5 1/5
2026-05-19 A- 4/5 5/5 5/5 5/5 2/5 3/5 1/5
2026-05-18 A- 4/5 5/5 5/5 5/5 2/5 3/5 1/5
2026-05-15 A- 4/5 5/5 5/5 5/5 2/5 3/5 1/5
2026-05-14 A- 4/5 5/5 5/5 5/5 2/5 3/5 1/5
2026-05-13 A- 4/5 5/5 5/5 5/5 2/5 3/5 1/5
2026-05-12 A- 4/5 5/5 5/5 5/5 2/5 3/5 1/5
2026-05-11 A- 4/5 5/5 5/5 5/5 2/5 3/5 1/5
2026-05-08 A- 4/5 5/5 5/5 5/5 2/5 3/5 1/5
2026-05-07 A- 4/5 5/5 5/5 5/5 2/5 3/5 1/5
2026-05-06 A- 4/5 5/5 5/5 5/5 2/5 3/5 1/5
2026-05-05 A- 4/5 5/5 5/5 5/5 2/5 3/5 1/5
2026-05-04 A- 4/5 5/5 5/5 5/5 2/5 3/5 1/5
2026-04-30 A- 4/5 5/5 5/5 5/5 2/5 3/5 1/5
2026-04-29 A- 4/5 5/5 5/5 5/5 2/5 3/5 1/5
2026-04-28 A- 4/5 5/5 5/5 5/5 2/5 3/5 1/5
2026-04-27 A- 4/5 5/5 5/5 5/5 2/5 3/5 1/5
2026-04-24 A- 4/5 5/5 5/5 5/5 2/5 3/5 1/5
2026-04-23 A- 4/5 5/5 5/5 5/5 2/5 3/5 1/5
2026-04-22 A- 4/5 5/5 5/5 5/5 2/5 3/5 1/5
2026-04-21 A- 4/5 5/5 5/5 5/5 2/5 3/5 1/5
2026-04-20 A- 4/5 5/5 5/5 5/5 2/5 3/5 1/5
2026-04-17 A- 4/5 5/5 5/5 5/5 2/5 3/5 1/5
2026-04-16 A- 4/5 5/5 5/5 5/5 2/5 3/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
534.88M
OE per share TTM
1.77
Owner's Yield
8.27%
Maintenance CapEx ratio
23.64%
Maint CapEx / Avg PPE
20.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 46 ETFs in our universe

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
1.17M
Shares Outstanding
302.10M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Martijn Rene van Keulen MD & Non-Independent Executive Director 3M male
Jana Martine Hanneman Finance Director female
Jun Hui Ng Head of Accounting, Tax & Investor Relations female
Lukasz Kakol Digital & Technology Director male
Renuka Indrarajah Corporate Affairs & Legal Director female
Sean Francis O'Donnell Marketing Director male
Sow Hoong Ng Company Secretary female
Su Hong Ding Sales Director male
Diew Ping Ding Head of Internal Audit male
Su Lim Ang Director of People female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits