Valuation Protasco

Stocks

Market Closed - BURSA MALAYSIA 02:20:01 30/10/2026 pm IST			5-day change	1st Jan Change
0.1750 ^MYR	0.00%		+2.94%	-27.08%

09/10	Government Seeks Inventory Details from Protasco's Subsidiary Roadcare	MT
07/09	Protasco's Bankruptcy Proceedings Against Creditors to Resume as Stay Order Lapses	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	154.2	101.2	91.53	113.2	173.4	115.6
Change	-	-34.37%	-9.52%	23.68%	53.19%	-33.33%
Enterprise Value (EV) ¹	156.3	149.5	103.6	160	123.5	-85.15
Change	-	-4.36%	-30.69%	54.46%	-22.85%	-168.96%
P/E	-6.12x	6.06x	-3.11x	16.9x	6.84x	1.64x
PBR	0.51x	0.32x	0.32x	0.39x	0.54x	0.3x
PEG	-	-0x	0x	-0x	0x	0x
Capitalization / Revenue	0.15x	0.09x	0.1x	0.1x	0.14x	0.08x
EV / Revenue	0.16x	0.13x	0.12x	0.14x	0.1x	-0.06x
EV / EBITDA	3.05x	2.04x	11.5x	2.75x	1.12x	-0.48x
EV / EBIT	4.01x	2.51x	-15.6x	3.74x	1.3x	-0.52x
EV / FCF	0.67x	-4.13x	1.76x	-15.1x	1.05x	-0.52x
FCF Yield	150%	-24.2%	56.8%	-6.63%	95.1%	-192%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0523	0.0347	-0.061	0.0139	0.0526	0.1461
Distribution rate	-	-	-	-	-	-
Net sales ¹	996.2	1,113	883.9	1,132	1,278	1,411
EBITDA ¹	51.29	73.31	9.009	58.24	110.2	176.1
EBIT ¹	38.98	59.59	-6.621	42.79	95.23	162.4
Net income ¹	-25.23	16.7	-29.38	6.682	25.37	70.39
Net Debt ¹	2.156	48.33	12.09	46.84	-49.95	-200.8
Reference price ²	0.3200	0.2100	0.1900	0.2350	0.3600	0.2400
Nbr of stocks (in thousands)	4,81,740	4,81,740	4,81,735	4,81,735	4,81,735	4,81,735
Announcement Date	31/05/21	29/04/22	28/04/23	30/04/24	30/04/25	29/04/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PROTASCO	-	-	-	-	2.08Cr
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	26.21x	1.69x	14.09x	2.09%	4.17TCr
Weighted average by Cap.	29.00x	1.86x	15.48x	1.89%