Valuation Zecon

Stocks

Market Closed - BURSA MALAYSIA 07:50:01 30/10/26 pm AEDT			5-day change	1st Jan Change
0.4650 ^MYR	-.--%		-.--%	-6.06%

03/09	Zecon Arm Eyes to Sublease Land for MYR54 Million	MT
02/09	Zecon Berhad Enters Into Sublease Agreement With Zecon Solar Sdn Bhd For MYR 54.36 Million	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	74.94	59.62	57.49	59.7	74.23	77.2
Change	-	-20.45%	-3.57%	3.85%	24.34%	4%
Enterprise Value (EV) ¹	849.6	811.3	776.5	746.4	857.4	862.7
Change	-	-4.51%	-4.28%	-3.88%	14.88%	0.62%
P/E	2.08x	-3.91x	-13.6x	31.9x	1.44x	30.2x
PBR	0.29x	0.26x	0.25x	0.26x	0.26x	0.26x
PEG	-	0x	0.2x	-0x	0x	-0.3x
Capitalization / Revenue	0.14x	0.15x	0.69x	0.71x	1.15x	0.75x
EV / Revenue	1.64x	2.06x	9.33x	8.92x	13.2x	8.42x
EV / EBITDA	14.1x	11.5x	11.3x	11.6x	17.5x	13.2x
EV / EBIT	14.3x	11.5x	11.4x	11.7x	17.7x	13.3x
EV / FCF	-74.1x	-	75.2x	206x	-18.5x	-12.9x
FCF Yield	-1.35%	-	1.33%	0.48%	-5.4%	-7.73%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.2503	-0.1036	-0.0286	0.0127	0.3466	0.0164
Distribution rate	-	-	-	-	-	-
Net sales ¹	519.2	393.1	83.21	83.65	64.79	102.5
EBITDA ¹	60.27	70.82	68.61	64.32	49.05	65.45
EBIT ¹	59.49	70.39	67.94	63.81	48.53	64.9
Net income ¹	35.94	-14.97	-4.15	2.025	55.61	2.572
Net Debt ¹	774.7	751.7	719.1	686.7	783.2	785.5
Reference price ²	0.5200	0.4050	0.3900	0.4050	0.5000	0.4950
Nbr of stocks (in thousands)	144,118	147,203	147,403	147,403	148,453	155,957
Announcement Date	30/10/20	29/4/22	28/4/23	29/4/24	29/4/25	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ZECON	-	-	-	-	18.32M
QUANTA SERVICES, INC.	48.31x	2.37x	22.88x	0.07%	93.53B
VINCI	12.06x	1.03x	5.68x	4.83%	67.2B
LARSEN & TOUBRO LIMITED	25.68x	1.96x	19.84x	1.15%	55.9B
COMFORT SYSTEMS USA, INC.	24.28x	2.96x	16.44x	0.27%	43.05B
FERROVIAL N.V.	52.83x	4.13x	25.9x	1.78%	40.82B
HOCHTIEF AG	25.86x	0.64x	10.58x	2.41%	31.4B
EMCOR GROUP, INC.	19.94x	1.38x	12.33x	0.23%	29.75B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.36x	0.34x	6.7x	5.25%	28.87B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.6x	0.4x	6.43x	2.82%	26.92B
Average	26.21x	1.69x	14.09x	2.09%	41.75B
Weighted average by Cap.	29.00x	1.86x	15.48x	1.89%