Valuation GDEX

Stocks

Market Closed - BURSA MALAYSIA 06:50:02 14/09/26 pm AEST			5-day change	1st Jan Change
0.1300 ^MYR	0.00%		-3.70%	+13.04%

22/08	GDEX Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
21/08	Tranche Update on GDEX Berhad's Equity Buyback Plan announced on October 30, 2025.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2024	2025	2026	2027	2028
Market Cap ¹	1,591	835	969.5	634.4	712.8	-	-
Change	-	-47.5%	-	-34.57%	12.37%	-	-
Enterprise Value (EV)	1,591	835	969.5	634.4	712.8	712.8	712.8
Change	-	-47.5%	-	-34.57%	12.37%	0%	0%
P/E	37.5x	-0.54x	-583x	-383x	-	32.5x	26x
PBR	3.17x	1.67x	-	-	-	-	-
PEG	-	0x	-	-	-	-	1x
Capitalization / Revenue	2.5x	2.18x	-	1.52x	1.52x	1.3x	1.17x
EV / Revenue	0x	0x	-	0x	1.52x	1.3x	1.17x
EV / EBITDA	0x	0x	-	0x	13.2x	7.87x	6.85x
EV / EBIT	0x	-0x	-	0x	56.1x	13.6x	10.2x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	0.002	0.002	0.003	0.004
Rate of return	-	-	-	1.74%	1.54%	2.31%	3.08%
EPS ²	0.0076	-0.28	-0.0003	-0.0003	-	0.004	0.005
Distribution rate	-	-	-	-667%	-	75%	80%
Net sales ¹	636.9	383.3	-	416.3	468.2	546.5	611
EBITDA ¹	134.1	38.28	-	52.32	54.2	90.6	104
EBIT ¹	64.93	-14.87	-	4.632	12.7	52.6	69.9
Net income ¹	41.46	-18.02	-1.759	-1.72	2	24.1	28.6
Net Debt	-	-	-	-	-	-	-
Reference price ²	0.2850	0.1500	0.1750	0.1150	0.1300	0.1300	0.1300
Nbr of stocks (in thousands)	5,581,095	5,566,637	5,540,129	5,516,202	5,483,412	-	-
Announcement Date	29/4/22	28/2/23	28/2/25	27/2/26	-	-	-

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.($)
GDEX	-	-	-	1.54%	175M
DSV A/S	30.64x	1.28x	10.93x	0.54%	47.84B
KUEHNE UND NAGEL INTERNATIONAL AG	24x	1.13x	11.88x	3.19%	30.95B
HYUNDAI GLOVIS CO., LTD.	9.37x	0.41x	4.55x	3%	11.67B
NIPPON EXPRESS HOLDINGS, INC.	17.76x	0.71x	6.28x	1.88%	8.42B
LOGISTA HOLDINGS	16.83x	1.1x	4.11x	5.96%	5.39B
MITSUBISHI LOGISTICS CORPORATION	19.98x	2.18x	17x	2.77%	3.4B
KAMIGUMI CO., LTD.	16.3x	1.57x	9.28x	4.39%	3.09B
SEINO HOLDINGS CO., LTD.	15.22x	0.53x	6.15x	3.95%	2.85B
Average	18.76x	1.12x	8.77x	3.02%	12.64B
Weighted average by Cap.	23.94x	1.12x	9.88x	2.13%