Valuation Gamuda

Stocks

Market Closed - BURSA MALAYSIA 02:25:05 30/10/2026 pm IST			5-day change	1st Jan Change
4.920 ^MYR	-1.60%		+1.44%	-1.20%

20/10	Gamuda Berhad Announces Signing Of Northern Perak Water Supply Scheme Agreement Between The State Government Of Perak Darul Ridzuan, Khazanah Air Perak Sdn Bhd And Prasarana Air Dan Irigasi Perak Sdn Bhd	CI
20/10	Gamuda JV, Unit to Develop Northern Perak Water Supply Scheme	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	29,820	-	-
Change	-	36.08%	19.55%	90.52%	37.5%	-0.58%	-	-
Enterprise Value (EV) ¹	8,728	10,775	14,196	26,259	36,416	34,902	38,920	38,749
Change	-	23.46%	31.75%	84.97%	38.68%	-4.16%	3.89%	-0.44%
P/E	12x	11.8x	6.33x	24.5x	30.2x	24.4x	21.1x	16.4x
PBR	0.77x	0.97x	1.06x	1.92x	2.5x	1.99x	2.18x	2x
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	1.27x	1.04x
EV / Revenue	2.48x	2.09x	1.71x	1.97x	2.28x	1.9x	1.66x	1.35x
EV / EBITDA	10.8x	11x	13.2x	23.7x	23.7x	18.9x	18x	14.4x
EV / EBIT	14.9x	14.6x	14.9x	27.8x	27.2x	21.2x	20.1x	16x
EV / FCF	10.6x	-137x	-11x	-171x	-382x	63x	21.3x	15.6x
FCF Yield	9.44%	-0.73%	-9.08%	-0.58%	-0.26%	1.59%	4.69%	6.42%
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%	2.12%	2.52%
EPS ²	0.117	0.1586	0.3398	0.1606	0.1715	0.1752	0.2327	0.2994
Distribution rate	-	37.8%	73.6%	49.8%	117%	57.1%	44.9%	41.4%
Net sales ¹	3,517	5,163	8,281	13,347	15,970	18,333	23,422	28,674
EBITDA ¹	811.3	978	1,073	1,108	1,536	1,846	2,161	2,693
EBIT ¹	586.1	737.1	953.9	945.2	1,337	1,644	1,939	2,418
Net income ¹	588.3	806.2	1,838	912.1	1,003	1,052	1,403	1,810
Net Debt ¹	1,690	1,198	2,746	4,445	6,422	9,395	9,100	8,929
Reference price ²	1.400	1.875	2.150	3.930	5.180	4.920	4.920	4.920
Nbr of stocks (in thousands)	50,27,057	51,07,862	53,25,472	55,50,607	57,90,500	60,60,969	-	-
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	27.56x	2.16x	23.22x	1.93%	734.92Cr
QUANTA SERVICES, INC.	48.31x	2.37x	22.88x	0.07%	9.35TCr
VINCI	12.06x	1.03x	5.68x	4.83%	6.72TCr
LARSEN & TOUBRO LIMITED	25.68x	1.96x	19.84x	1.15%	5.59TCr
COMFORT SYSTEMS USA, INC.	24.28x	2.96x	16.44x	0.27%	4.31TCr
FERROVIAL N.V.	52.83x	4.13x	25.9x	1.78%	4.08TCr
HOCHTIEF AG	25.86x	0.64x	10.58x	2.41%	3.14TCr
EMCOR GROUP, INC.	19.94x	1.38x	12.33x	0.23%	2.98TCr
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.36x	0.34x	6.7x	5.25%	2.89TCr
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.6x	0.4x	6.43x	2.82%	2.69TCr
Average	26.35x	1.74x	15.00x	2.08%	4.25TCr
Weighted average by Cap.	28.98x	1.87x	15.61x	1.89%