Valuation Gamuda

Stocks

Market Closed - BURSA MALAYSIA 06:57:55 21/08/26 pm AEST			5-day change	1st Jan Change
4.420 ^MYR	0.00%		+0.23%	-11.24%

13/08	Gamuda's Australian Unit Bags Two EPC Deals Worth AU$569 Million	MT
05/08	Malaysian Shares Mirro Regional Gains to Extend Six-Session Winning Streak;	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	26,369	-	-
Change	-	36.08%	19.55%	90.52%	37.5%	-12.09%	-	-
Enterprise Value (EV) ¹	8,728	10,775	14,196	26,259	36,416	34,008	34,833	35,012
Change	-	23.46%	31.75%	84.97%	38.68%	-6.61%	2.43%	0.51%
P/E	12x	11.8x	6.33x	24.5x	30.2x	24.8x	19.8x	15.4x
PBR	0.77x	0.97x	1.06x	1.92x	2.5x	2.06x	1.95x	1.8x
PEG	-	0.3x	0x	-0.5x	4.43x	6.08x	0.8x	0.5x
Capitalization / Revenue	2x	1.86x	1.38x	1.63x	1.88x	1.52x	1.22x	0.99x
EV / Revenue	2.48x	2.09x	1.71x	1.97x	2.28x	1.96x	1.62x	1.31x
EV / EBITDA	10.8x	11x	13.2x	23.7x	23.7x	21.1x	17.2x	14x
EV / EBIT	14.9x	14.6x	14.9x	27.8x	27.2x	23.7x	19.4x	15.9x
EV / FCF	10.6x	-137x	-11x	-171x	-382x	24.5x	-43.2x	44.5x
FCF Yield	9.44%	-0.73%	-9.08%	-0.58%	-0.26%	4.09%	-2.31%	2.25%
Dividend per Share ²	-	0.06	0.25	0.08	0.2	0.0965	0.1026	0.1262
Rate of return	-	3.2%	11.6%	2.04%	3.86%	2.18%	2.32%	2.86%
EPS ²	0.117	0.1586	0.3398	0.1606	0.1715	0.1785	0.2235	0.2875
Distribution rate	-	37.8%	73.6%	49.8%	117%	54.1%	45.9%	43.9%
Net sales ¹	3,517	5,163	8,281	13,347	15,970	17,319	21,537	26,716
EBITDA ¹	811.3	978	1,073	1,108	1,536	1,613	2,027	2,510
EBIT ¹	586.1	737.1	953.9	945.2	1,337	1,433	1,795	2,206
Net income ¹	588.3	806.2	1,838	912.1	1,003	1,044	1,339	1,725
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	4.420	4.420	4.420
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	24.76x	1.96x	21.08x	2.18%	6.53B
QUANTA SERVICES, INC.	55.8x	2.55x	24.36x	0.07%	96.12B
VINCI	13.13x	1.11x	6.08x	4.46%	77.18B
COMFORT SYSTEMS USA, INC.	34.09x	4.29x	23.27x	0.2%	58.17B
LARSEN & TOUBRO LIMITED	27.37x	2.09x	20.54x	1.1%	58.78B
FERROVIAL N.V.	55.42x	4.42x	28.13x	1.57%	45.26B
HOCHTIEF AG	29.72x	0.73x	12.12x	2.08%	37.56B
EMCOR GROUP, INC.	23.71x	1.62x	14.94x	0.19%	34.26B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	24.52x	0.5x	7.92x	2.41%	33.97B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.47x	0.3x	5.97x	6.3%	26.98B
Average	29.30x	1.96x	16.44x	2.06%	47.48B
Weighted average by Cap.	32.69x	2.16x	17.23x	1.79%