Valuation Naim Holdings

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 02:26:23 19/06/2026 pm IST			5-day change	1st Jan Change
0.7500 ^MYR	0.00%		+2.74%	-3.85%

26/05	Naim Holdings Berhad Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
15/04	Naim Seeks Renewal of Transactions Authority; Shares Rise 5%	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	398.1	302.9	262.9	408.1	535.8	390.6
Change	-	-23.9%	-13.22%	55.24%	31.29%	-27.1%
Enterprise Value (EV) ¹	353.3	276.4	242.6	378.6	262.4	106.5
Change	-	-21.78%	-12.21%	56.04%	-30.7%	-59.39%
P/E	7.44x	-3.85x	10.6x	11.6x	2.35x	13.7x
PBR	0.3x	0.25x	0.21x	0.31x	0.35x	0.25x
PEG	-	0x	-0x	0.3x	0x	-0.2x
Capitalization / Revenue	0.68x	0.72x	0.71x	1.29x	1.07x	1.98x
EV / Revenue	0.6x	0.65x	0.66x	1.19x	0.53x	0.54x
EV / EBITDA	2.72x	11.3x	39.2x	28.6x	1.22x	634x
EV / EBIT	2.98x	21.7x	-40.6x	954x	1.28x	-9.18x
EV / FCF	2.48x	-617x	209x	-111x	1.97x	-2.87x
FCF Yield	40.3%	-0.16%	0.48%	-0.9%	50.6%	-34.8%
Dividend per Share ²	0.099	0.079	-	-	-	-
Rate of return	12.5%	13.1%	-	-	-	-
EPS ²	0.1069	-0.1571	0.0495	0.07	0.4558	0.0568
Distribution rate	92.6%	-50.3%	-	-	-	-
Net sales ¹	589.3	422.3	368.6	317	498.5	196.8
EBITDA ¹	129.7	24.41	6.187	13.24	215.8	0.168
EBIT ¹	118.4	12.74	-5.973	0.397	204.3	-11.61
Net income ¹	53.54	-78.66	24.81	35.03	228.2	28.43
Net Debt ¹	-44.79	-26.6	-20.27	-29.53	-273.4	-284
Reference price ²	0.7950	0.6050	0.5250	0.8150	1.0700	0.7800
Nbr of stocks (in thousands)	5,00,743	5,00,743	5,00,743	5,00,743	5,00,743	5,00,743
Announcement Date	24/05/21	27/04/22	26/04/23	30/04/24	28/04/25	27/04/26

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.($)
NAIM HOLDINGS	-	-	-	-	9.07Cr
QUANTA SERVICES, INC.	72.52x	3.12x	30.51x	0.06%	11TCr
VINCI	14.41x	1.18x	6.47x	4.07%	8.26TCr
COMFORT SYSTEMS USA, INC.	45.6x	5.68x	31.52x	0.15%	6.91TCr
LARSEN & TOUBRO LIMITED	27.75x	2.1x	20.34x	1.1%	6.12TCr
FERROVIAL N.V.	59.13x	4.94x	31.6x	1.43%	5.01TCr
HOCHTIEF AG	37.4x	0.88x	14.67x	1.69%	4.42TCr
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	31.35x	0.63x	10.05x	1.92%	3.97TCr
EMCOR GROUP, INC.	28.65x	1.86x	17.97x	0.17%	3.72TCr
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.73x	0.3x	6.28x	6.01%	2.82TCr
Average	35.73x	2.30x	18.82x	1.84%	5.18TCr
Weighted average by Cap.	40.07x	2.58x	20.57x	1.58%