Valuation Pasdec Holdings

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 06:50:01 13/07/26 pm AEST			5-day change	1st Jan Change
0.2950 ^MYR	-1.67%		0.00%	+1.72%

01/07	Pasdec Holdings Berhad Announces Appointment of Miss Tan Saw Lin to Independent and Non Executive Director, Effective July 1, 2026	CI
01/07	Pasdec Holdings Berhad Announces Appointment of Chan Tai Wei to Independent and Non Executive Director, Effective July 1, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	100.1	140.1	144.1	126.1	112.1	116.1
Change	-	40%	2.86%	-12.5%	-11.11%	3.57%
Enterprise Value (EV) ¹	109.2	136.8	127.5	106.8	98.55	108.4
Change	-	25.26%	-6.76%	-16.28%	-7.7%	9.96%
P/E	1.97x	-49.2x	-9.14x	17.2x	15.9x	14.1x
PBR	0.27x	0.38x	0.41x	0.35x	0.31x	0.32x
PEG	-	0x	-0x	-0x	-4.34x	0.8x
Capitalization / Revenue	2.23x	3.53x	6.63x	3.46x	3.8x	3.53x
EV / Revenue	2.43x	3.44x	5.87x	2.93x	3.34x	3.3x
EV / EBITDA	24.6x	-36.9x	-329x	27.9x	10.3x	11.4x
EV / EBIT	45.9x	-24.8x	-59.4x	50.8x	12.4x	13.9x
EV / FCF	-2.56x	49.4x	17.4x	3.76x	-18.5x	-5.02x
FCF Yield	-39%	2.03%	5.75%	26.6%	-5.39%	-19.9%
Dividend per Share ²	-	-	-	0.01	0.013	0.015
Rate of return	-	-	-	3.17%	4.64%	5.17%
EPS ²	0.1271	-0.007117	-0.0394	0.0183	0.0177	0.0206
Distribution rate	-	-	-	54.5%	73.6%	72.7%
Net sales ¹	44.98	39.72	21.73	36.42	29.48	32.87
EBITDA ¹	4.435	-3.703	-0.3879	3.826	9.595	9.477
EBIT ¹	2.377	-5.508	-2.147	2.103	7.935	7.82
Net income ¹	50.91	-2.85	-15.76	7.341	7.072	8.256
Net Debt ¹	9.103	-3.355	-16.6	-19.35	-13.56	-7.744
Reference price ²	0.2500	0.3500	0.3600	0.3150	0.2800	0.2900
Nbr of stocks (in thousands)	400,369	400,369	400,369	400,369	400,369	400,369
Announcement Date	31/5/21	29/4/22	26/4/23	30/4/24	30/4/25	28/4/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PASDEC HOLDINGS	-	-	-	-	29.5M
VINGROUP	59.38x	-	-	-	63.67B
VINHOMES	11.17x	3.76x	9.99x	-.--%	22.99B
VONOVIA SE	7.8x	16.38x	19.65x	5.98%	20.8B
EMAAR DEVELOPMENT	4.36x	0.22x	0.45x	7.78%	15.29B
DEUTSCHE WOHNEN SE	8.6x	17.07x	-	6.15%	8.45B
OPEN HOUSE GROUP CO., LTD.	7.99x	0.82x	6.73x	2.45%	5.89B
CHINA VANKE CO., LTD.	-2.17x	1.76x	77.79x	-.--%	5.12B
LEG IMMOBILIEN SE	5.59x	13.9x	20.86x	5.68%	4.63B
Average	12.84x	7.70x	22.58x	4%	16.32B
Weighted average by Cap.	29.97x	7.85x	15.79x	4.04%