Valuation Gamuda

Stocks

Market Closed - BURSA MALAYSIA 02:23:03 28/08/2026 pm IST			5-day change	1st Jan Change
4.510 ^MYR	-0.22%		+2.04%	-9.44%

13/08	Gamuda's Australian Unit Bags Two EPC Deals Worth AU$569 Million	MT
05/08	Malaysian Shares Mirro Regional Gains to Extend Six-Session Winning Streak;	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	26,906	-	-
Change	-	36.08%	19.55%	90.52%	37.5%	-10.3%	-	-
Enterprise Value (EV) ¹	8,728	10,775	14,196	26,259	36,416	34,546	35,352	35,542
Change	-	23.46%	31.75%	84.97%	38.68%	-5.14%	2.33%	0.54%
P/E	12x	11.8x	6.33x	24.5x	30.2x	25.3x	20.1x	15.5x
PBR	0.77x	0.97x	1.06x	1.92x	2.5x	2.1x	1.98x	1.84x
PEG	-	0.3x	0x	-0.5x	4.43x	6.19x	0.8x	0.5x
Capitalization / Revenue	2x	1.86x	1.38x	1.63x	1.88x	1.55x	1.25x	1x
EV / Revenue	2.48x	2.09x	1.71x	1.97x	2.28x	1.99x	1.64x	1.32x
EV / EBITDA	10.8x	11x	13.2x	23.7x	23.7x	21.4x	17.4x	14x
EV / EBIT	14.9x	14.6x	14.9x	27.8x	27.2x	24.1x	19.6x	16x
EV / FCF	10.6x	-137x	-11x	-171x	-382x	24.8x	-43.9x	45.2x
FCF Yield	9.44%	-0.73%	-9.08%	-0.58%	-0.26%	4.03%	-2.28%	2.21%
Dividend per Share ²	-	0.06	0.25	0.08	0.2	0.0949	0.1029	0.1272
Rate of return	-	3.2%	11.6%	2.04%	3.86%	2.11%	2.28%	2.82%
EPS ²	0.117	0.1586	0.3398	0.1606	0.1715	0.1785	0.2243	0.2901
Distribution rate	-	37.8%	73.6%	49.8%	117%	53.2%	45.9%	43.8%
Net sales ¹	3,517	5,163	8,281	13,347	15,970	17,320	21,513	26,879
EBITDA ¹	811.3	978	1,073	1,108	1,536	1,613	2,033	2,532
EBIT ¹	586.1	737.1	953.9	945.2	1,337	1,433	1,802	2,228
Net income ¹	588.3	806.2	1,838	912.1	1,003	1,044	1,344	1,742
Net Debt ¹	1,690	1,198	2,746	4,445	6,422	7,641	8,446	8,636
Reference price ²	1.400	1.875	2.150	3.930	5.180	4.510	4.510	4.510
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GAMUDA	25.26x	1.99x	21.42x	2.11%	668.28Cr
QUANTA SERVICES, INC.	52.61x	2.41x	23.03x	0.07%	9.06TCr
VINCI	12.58x	1.07x	5.88x	4.65%	7.35TCr
LARSEN & TOUBRO LIMITED	27.06x	2.07x	20.34x	1.12%	5.82TCr
COMFORT SYSTEMS USA, INC.	31.27x	3.92x	21.26x	0.22%	5.34TCr
FERROVIAL N.V.	52.3x	4.2x	26.71x	1.7%	4.24TCr
HOCHTIEF AG	29.64x	0.73x	12.09x	2.09%	3.72TCr
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	24.15x	0.49x	7.79x	2.44%	3.33TCr
EMCOR GROUP, INC.	22.6x	1.54x	14.21x	0.2%	3.26TCr
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.54x	0.33x	5.1x	5.2%	2.74TCr
Average	28.30x	1.88x	15.78x	1.98%	4.55TCr
Weighted average by Cap.	31.01x	2.02x	16.31x	1.8%