Valuation Gamuda

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 06:58:02 07/08/26 pm AEST			5-day change	1st Jan Change
4.460 ^MYR	-0.67%		+4.45%	-10.44%

05/08	Malaysian Shares Mirro Regional Gains to Extend Six-Session Winning Streak;	MT
05/08	Gamuda Unit Bags MYR1.7 Billion Data Center Project	MT

Data adjusted to current consolidation scope

Fiscal Period: July	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,038	9,577	11,450	21,814	29,995	26,607	-	-
Change	-	36.08%	19.55%	90.52%	37.5%	-11.29%	-	-
Enterprise Value (EV) ¹	8,728	10,775	14,196	26,259	36,416	34,247	35,072	35,250
Change	-	23.46%	31.75%	84.97%	38.68%	-5.96%	2.41%	0.51%
P/E	12x	11.8x	6.33x	24.5x	30.2x	24.9x	19.9x	15.5x
PBR	0.77x	0.97x	1.06x	1.92x	2.5x	2.07x	1.96x	1.82x
PEG	-	0.3x	0x	-0.5x	4.43x	5.45x	0.8x	0.5x
Capitalization / Revenue	2x	1.86x	1.38x	1.63x	1.88x	1.53x	1.24x	1.01x
EV / Revenue	2.48x	2.09x	1.71x	1.97x	2.28x	1.98x	1.64x	1.33x
EV / EBITDA	10.8x	11x	13.2x	23.7x	23.7x	21x	16.9x	13.9x
EV / EBIT	14.9x	14.6x	14.9x	27.8x	27.2x	23.5x	18.9x	15.8x
EV / FCF	10.6x	-137x	-11x	-171x	-382x	24.6x	-43.5x	44.8x
FCF Yield	9.44%	-0.73%	-9.08%	-0.58%	-0.26%	4.06%	-2.3%	2.23%
Dividend per Share ²	-	0.06	0.25	0.08	0.2	0.0963	0.1028	0.1279
Rate of return	-	3.2%	11.6%	2.04%	3.86%	2.16%	2.3%	2.87%
EPS ²	0.117	0.1586	0.3398	0.1606	0.1715	0.1793	0.2244	0.2882
Distribution rate	-	37.8%	73.6%	49.8%	117%	53.7%	45.8%	44.4%
Net sales ¹	3,517	5,163	8,281	13,347	15,970	17,336	21,381	26,421
EBITDA ¹	811.3	978	1,073	1,108	1,536	1,632	2,079	2,535
EBIT ¹	586.1	737.1	953.9	945.2	1,337	1,455	1,856	2,234
Net income ¹	588.3	806.2	1,838	912.1	1,003	1,047	1,344	1,729
Net Debt ¹	1,690	1,198	2,746	4,445	6,422	7,639	8,464	8,643
Reference price ²	1.400	1.875	2.150	3.930	5.180	4.460	4.460	4.460
Nbr of stocks (in thousands)	5,027,057	5,107,862	5,325,472	5,550,607	5,790,500	5,965,768	-	-
Announcement Date	29/9/21	29/9/22	27/9/23	26/9/24	19/9/25	-	-	-

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.($)
GAMUDA	25.04x	1.99x	21.09x	2.14%	6.5B
QUANTA SERVICES, INC.	58.83x	2.66x	25.41x	0.07%	101B
VINCI	13.95x	1.16x	6.37x	4.19%	80.3B
COMFORT SYSTEMS USA, INC.	35.36x	4.45x	24.18x	0.19%	59.54B
LARSEN & TOUBRO LIMITED	26.86x	2.08x	20.38x	1.13%	58.47B
FERROVIAL N.V.	54.21x	4.64x	29.12x	1.53%	47.82B
HOCHTIEF AG	31.88x	0.78x	12.95x	1.94%	39.35B
EMCOR GROUP, INC.	24.68x	1.69x	15.57x	0.19%	36.03B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	25.67x	0.52x	8.25x	2.3%	34.92B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.48x	0.29x	5.49x	6.24%	27.68B
Average	30.09x	2.03x	16.88x	1.99%	49.16B
Weighted average by Cap.	33.88x	2.24x	17.80x	1.72%