Valuation Gamuda

Stocks

Delayed BURSA MALAYSIA 02:29:50 15/09/26 pm AEST			5-day change	1st Jan Change
4.750 ^MYR	-1.04%		-1.04%	-4.62%

11/09	Gamuda's Australian JV Delivers M1 Motorway Section Ahead of Schedule	MT
04/09	Gamuda-Led Consortium Wins AU$880 Million Metro Station Project in Sydney	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	28,636	-	-
Change	-	36.08%	19.55%	90.52%	37.5%	-4.53%	-	-
Enterprise Value (EV) ¹	8,728	10,775	14,196	26,259	36,416	36,276	37,082	37,272
Change	-	23.46%	31.75%	84.97%	38.68%	-0.38%	2.22%	0.51%
P/E	12x	11.8x	6.33x	24.5x	30.2x	26.9x	21.3x	16.4x
PBR	0.77x	0.97x	1.06x	1.92x	2.5x	2.24x	2.11x	1.95x
PEG	-	0.3x	0x	-0.5x	4.43x	6.53x	0.8x	0.6x
Capitalization / Revenue	2x	1.86x	1.38x	1.63x	1.88x	1.65x	1.33x	1.06x
EV / Revenue	2.48x	2.09x	1.71x	1.97x	2.28x	2.09x	1.73x	1.38x
EV / EBITDA	10.8x	11x	13.2x	23.7x	23.7x	22.5x	18.2x	14.6x
EV / EBIT	14.9x	14.6x	14.9x	27.8x	27.2x	25.3x	20.5x	16.6x
EV / FCF	10.6x	-137x	-11x	-171x	-382x	26.1x	810x	45.4x
FCF Yield	9.44%	-0.73%	-9.08%	-0.58%	-0.26%	3.83%	0.12%	2.2%
Dividend per Share ²	-	0.06	0.25	0.08	0.2	0.0949	0.1029	0.1272
Rate of return	-	3.2%	11.6%	2.04%	3.86%	1.98%	2.14%	2.65%
EPS ²	0.117	0.1586	0.3398	0.1606	0.1715	0.1786	0.2254	0.2924
Distribution rate	-	37.8%	73.6%	49.8%	117%	53.2%	45.7%	43.5%
Net sales ¹	3,517	5,163	8,281	13,347	15,970	17,343	21,483	26,913
EBITDA ¹	811.3	978	1,073	1,108	1,536	1,613	2,039	2,548
EBIT ¹	586.1	737.1	953.9	945.2	1,337	1,433	1,808	2,245
Net income ¹	588.3	806.2	1,838	912.1	1,003	1,044	1,349	1,755
Net Debt ¹	1,690	1,198	2,746	4,445	6,422	7,641	8,446	8,636
Reference price ²	1.400	1.875	2.150	3.930	5.180	4.800	4.800	4.800
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	26.99x	2.1x	22.56x	1.97%	7.08B
QUANTA SERVICES, INC.	56.24x	2.59x	24.73x	0.07%	93.52B
VINCI	12.27x	1.05x	5.76x	4.77%	70.79B
COMFORT SYSTEMS USA, INC.	34.81x	4.38x	23.78x	0.19%	55.61B
LARSEN & TOUBRO LIMITED	26.31x	2.02x	19.89x	1.17%	56.19B
FERROVIAL N.V.	50.68x	4.03x	25.66x	1.8%	39.12B
HOCHTIEF AG	28.93x	0.71x	11.79x	2.14%	32.75B
EMCOR GROUP, INC.	23.83x	1.63x	15.02x	0.19%	33.07B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	22.95x	0.47x	7.39x	2.57%	29.37B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.02x	0.31x	5.81x	5.85%	26.65B
Average	28.80x	1.93x	16.24x	2.07%	44.42B
Weighted average by Cap.	32.10x	2.13x	17.07x	1.83%