Valuation Gamuda

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 02:29:30 04/08/2026 pm IST			5-day change	1st Jan Change
4.210 ^MYR	-0.71%		-1.17%	-15.46%

29/07	Ecomate Unit Secures MYR13 Million Software Licensing Order	MT
16/07	Malaysian Shares Rebound as Cooler US Inflation Boosts Investor Sentiment	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	25,116	-	-
Change	-	36.08%	19.55%	90.52%	37.5%	-16.27%	-	-
Enterprise Value (EV) ¹	8,728	10,775	14,196	26,259	36,416	32,978	33,831	34,139
Change	-	23.46%	31.75%	84.97%	38.68%	-9.44%	2.59%	0.91%
P/E	12x	11.8x	6.33x	24.5x	30.2x	23.9x	19.1x	14.8x
PBR	0.77x	0.97x	1.06x	1.92x	2.5x	1.99x	1.88x	1.75x
PEG	-	0.3x	0x	-0.5x	4.43x	5.15x	0.8x	0.5x
Capitalization / Revenue	2x	1.86x	1.38x	1.63x	1.88x	1.45x	1.16x	0.94x
EV / Revenue	2.48x	2.09x	1.71x	1.97x	2.28x	1.9x	1.57x	1.28x
EV / EBITDA	10.8x	11x	13.2x	23.7x	23.7x	20x	16x	13.3x
EV / EBIT	14.9x	14.6x	14.9x	27.8x	27.2x	22.5x	18.2x	15.2x
EV / FCF	10.6x	-137x	-11x	-171x	-382x	23.7x	-42x	43.4x
FCF Yield	9.44%	-0.73%	-9.08%	-0.58%	-0.26%	4.22%	-2.38%	2.3%
Dividend per Share ²	-	0.06	0.25	0.08	0.2	0.0963	0.103	0.128
Rate of return	-	3.2%	11.6%	2.04%	3.86%	2.25%	2.4%	2.98%
EPS ²	0.117	0.1586	0.3398	0.1606	0.1715	0.1795	0.2246	0.2892
Distribution rate	-	37.8%	73.6%	49.8%	117%	53.7%	45.9%	44.3%
Net sales ¹	3,517	5,163	8,281	13,347	15,970	17,339	21,601	26,658
EBITDA ¹	811.3	978	1,073	1,108	1,536	1,649	2,108	2,571
EBIT ¹	586.1	737.1	953.9	945.2	1,337	1,464	1,863	2,250
Net income ¹	588.3	806.2	1,838	912.1	1,003	1,048	1,346	1,733
Net Debt ¹	1,690	1,198	2,746	4,445	6,422	7,862	8,715	9,023
Reference price ²	1.400	1.875	2.150	3.930	5.180	4.290	4.290	4.290
Nbr of stocks (in thousands)	50,27,057	51,07,862	53,25,472	55,50,607	57,90,500	59,65,768	-	-
Announcement Date	29/09/21	29/09/22	27/09/23	26/09/24	19/09/25	-	-	-

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.($)
GAMUDA	23.91x	1.93x	20.29x	2.25%	624.88Cr
QUANTA SERVICES, INC.	59.91x	2.7x	25.86x	0.06%	10TCr
VINCI	13.78x	1.15x	6.31x	4.24%	7.98TCr
COMFORT SYSTEMS USA, INC.	36.54x	4.61x	25.02x	0.18%	6.22TCr
LARSEN & TOUBRO LIMITED	26.62x	2.05x	20.16x	1.15%	5.77TCr
FERROVIAL N.V.	54.38x	4.65x	29.24x	1.54%	4.75TCr
HOCHTIEF AG	31.14x	0.76x	12.65x	1.99%	3.87TCr
EMCOR GROUP, INC.	24.95x	1.71x	15.75x	0.18%	3.61TCr
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	25.88x	0.53x	8.38x	2.28%	3.51TCr
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.76x	0.3x	5.83x	5.99%	2.91TCr
Average	30.19x	2.04x	16.95x	1.99%	4.95TCr
Weighted average by Cap.	34.21x	2.27x	18.00x	1.72%