Valuation Gamuda

Stocks

Market Closed - BURSA MALAYSIA 02:27:42 06/10/2026 pm IST			5-day change	1st Jan Change
5.000 ^MYR	+0.20%		+1.83%	+0.40%

21/09	Gamuda's Australian JV Bags AU$624 Million Road Upgrade Project in Australia	MT
11/09	Gamuda's Australian JV Delivers M1 Motorway Section Ahead of Schedule	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	29,867	-	-
Change	-	36.08%	19.55%	90.52%	37.5%	-0.43%	-	-
Enterprise Value (EV) ¹	8,728	10,775	14,196	26,259	36,416	34,869	39,132	38,924
Change	-	23.46%	31.75%	84.97%	38.68%	-4.25%	4.33%	-0.53%
P/E	12x	11.8x	6.33x	24.5x	30.2x	24.4x	21.6x	16.7x
PBR	0.77x	0.97x	1.06x	1.92x	2.5x	1.99x	2.21x	2.04x
PEG	-	0.3x	0x	-0.5x	4.43x	11.31x	0.7x	0.6x
Capitalization / Revenue	2x	1.86x	1.38x	1.63x	1.88x	1.39x	1.29x	1.05x
EV / Revenue	2.48x	2.09x	1.71x	1.97x	2.28x	1.9x	1.69x	1.36x
EV / EBITDA	10.8x	11x	13.2x	23.7x	23.7x	18.9x	18.3x	14.5x
EV / EBIT	14.9x	14.6x	14.9x	27.8x	27.2x	21.2x	20.3x	16.3x
EV / FCF	10.6x	-137x	-11x	-171x	-382x	62.9x	21.3x	15.6x
FCF Yield	9.44%	-0.73%	-9.08%	-0.58%	-0.26%	1.59%	4.71%	6.39%
Dividend per Share ²	-	0.06	0.25	0.08	0.2	0.1	0.1044	0.1239
Rate of return	-	3.2%	11.6%	2.04%	3.86%	2.34%	2.09%	2.48%
EPS ²	0.117	0.1586	0.3398	0.1606	0.1715	0.1752	0.2315	0.2992
Distribution rate	-	37.8%	73.6%	49.8%	117%	57.1%	45.1%	41.4%
Net sales ¹	3,517	5,163	8,281	13,347	15,970	18,333	23,182	28,539
EBITDA ¹	811.3	978	1,073	1,108	1,536	1,846	2,140	2,681
EBIT ¹	586.1	737.1	953.9	945.2	1,337	1,644	1,925	2,394
Net income ¹	588.3	806.2	1,838	912.1	1,003	1,052	1,392	1,806
Net Debt ¹	1,690	1,198	2,746	4,445	6,422	9,395	9,265	9,057
Reference price ²	1.400	1.875	2.150	3.930	5.180	5.000	5.000	5.000
Nbr of stocks (in thousands)	50,27,057	51,07,862	53,25,472	55,50,607	57,90,500	59,73,456	-	-
Announcement Date	29/09/21	29/09/22	27/09/23	26/09/24	19/09/25	29/09/26	-	-

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.($)
GAMUDA	27.95x	2.16x	23.21x	1.9%	729.43Cr
QUANTA SERVICES, INC.	58.97x	2.72x	25.92x	0.06%	10TCr
VINCI	11.68x	1.01x	5.55x	5%	6.59TCr
COMFORT SYSTEMS USA, INC.	35.27x	4.44x	24.11x	0.19%	6.02TCr
LARSEN & TOUBRO LIMITED	25.23x	1.95x	19.18x	1.17%	5.34TCr
FERROVIAL N.V.	47.94x	3.86x	24.44x	2.02%	3.72TCr
EMCOR GROUP, INC.	23.79x	1.62x	14.99x	0.19%	3.44TCr
HOCHTIEF AG	27.77x	0.69x	11.4x	2.24%	3.39TCr
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	22.43x	0.42x	6.68x	2.76%	2.82TCr
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.01x	0.31x	5.98x	5.63%	2.67TCr
Average	28.60x	1.92x	16.15x	2.12%	4.5TCr
Weighted average by Cap.	32.92x	2.17x	17.41x	1.8%