Valuation AT Systematization

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 02:20:02 17/07/2026 pm IST			5-day change	1st Jan Change
0.0900 ^MYR	+5.88%		+5.88%	+5.88%

10/07	Erdasan Group Berhad Appoints SEAH YEE TENG as Independent and Non Executive Member of Audit Committee, Effective 10 July 2026	CI
10/07	Erdasan Group Berhad Announces Resignation of LEE LISA as Independent and Non Executive Director, Effective 10 July 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025
Market Cap ¹	172.7	289.4	60.01	101.8	46.37	17.16
Change	-	67.61%	-79.26%	69.64%	-54.45%	-62.99%
Enterprise Value (EV) ¹	182.7	131.7	3.903	71.8	15.49	-17.49
Change	-	-27.93%	-97.04%	1,739.6%	-78.42%	-212.88%
P/E	-2.15x	-7.64x	-0.38x	-1.09x	-0.54x	6.18x
PBR	0.72x	0.69x	0.18x	0.35x	0.29x	0.12x
PEG	-	0.1x	-0x	0x	0.07x	-0x
Capitalization / Revenue	8.73x	9.36x	0.77x	1.67x	1.42x	0.44x
EV / Revenue	9.24x	4.26x	0.05x	1.18x	0.48x	-0.45x
EV / EBITDA	-17.8x	-8.08x	-0.05x	-1.06x	-0.25x	-2.29x
EV / EBIT	-12.5x	-6.65x	-0.04x	-0.92x	-0.22x	-5.44x
EV / FCF	-100x	-1.36x	-0.04x	-2.56x	-0.39x	-
FCF Yield	-1%	-73.4%	-2,244%	-39.1%	-257%	-
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.9784	-0.2355	-0.789	-0.414	-0.3799	0.0121
Distribution rate	-	-	-	-	-	-
Net sales ¹	19.77	30.93	78.13	60.8	32.58	39.22
EBITDA ¹	-10.26	-16.3	-86.29	-67.72	-62.45	7.626
EBIT ¹	-14.61	-19.81	-93.15	-77.92	-71.66	3.214
Net income ¹	-15.35	-20.53	-127.9	-82.75	-85.81	2.774
Net Debt ¹	10.08	-157.7	-56.1	-29.99	-30.88	-34.65
Reference price ²	2.1000	1.8000	0.3000	0.4500	0.2050	0.0750
Nbr of stocks (in thousands)	82,219	1,60,771	2,00,021	2,26,203	2,26,193	2,28,793
Announcement Date	26/08/20	30/08/21	29/07/22	31/07/23	31/07/24	30/01/26

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.($)
AT SYSTEMATIZATION	-	-	-	-	47.75L
PARKER-HANNIFIN CORPORATION	35.19x	6.05x	22.4x	0.76%	12TCr
FANUC CORPORATION	32.81x	6.1x	21.11x	1.84%	4.03TCr
INGERSOLL RAND INC.	35.4x	4.51x	16.66x	0.1%	3.32TCr
TECHTRONIC INDUSTRIES COMPANY LIMITED	21.26x	1.75x	12.91x	2.28%	3.02TCr
GUANGDONG DTECH TECHNOLOGY CO., LTD.	122.39x	42.37x	99.33x	0.31%	2.88TCr
XYLEM INC.	27.41x	3.29x	14.32x	1.38%	2.98TCr
DOVER CORPORATION	23.98x	3.52x	15.15x	0.98%	2.93TCr
ALFA LAVAL AB	26.17x	3.38x	16.17x	1.73%	2.42TCr
INNIO N.V.	85.9x	5.93x	31.22x	-	2.1TCr
Average	45.61x	8.54x	27.70x	1.17%	3.58TCr
Weighted average by Cap.	41.59x	7.85x	25.95x	1.07%