|
Market Closed -
BURSA MALAYSIA
02:24:25 23/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 2.820 MYR | -1.05% |
|
-1.40% | +101.43% |
| 06/10 | Samaiden Group Unit Signs MYR238 Million Solar Plant Development Project | MT |
| 05/10 | Inter-Pacific Research Downgrades Samaiden Group to Hold from Buy; Price Target is MYR2.72 | MT |
Company Valuation: Samaiden Group
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 262.5 | 223.3 | 381.6 | 539.9 | 528.9 | 1,578 | - | - |
| Change | - | -14.93% | 70.88% | 41.49% | -2.03% | 198.31% | - | - |
| Enterprise Value (EV) | 262.5 | 154.9 | 347 | 516.9 | 600.7 | 1,578 | 1,845 | 1,939 |
| Change | - | -40.97% | 123.93% | 48.96% | 16.22% | 162.67% | 16.93% | 5.12% |
| P/E | 40.6x | 18.1x | 39.4x | 37.7x | 27.4x | 18.8x | 30.5x | 22.5x |
| PBR | - | 2.6x | 3.9x | 4.01x | 3.16x | 2.81x | 4.78x | 3.9x |
| PEG | - | 0.2x | -1.8x | 1x | 1.1x | 0.3x | 0.6x | 0.6x |
| Capitalization / Revenue | - | 1.48x | 2.23x | 2.38x | 1.5x | 2.15x | 2.71x | 1.91x |
| EV / Revenue | - | 0x | 0x | 0x | 0x | 3.62x | 2.71x | 1.91x |
| EV / EBITDA | - | 0x | 0x | 0x | 0x | 34x | 18.4x | 12.4x |
| EV / EBIT | - | 0x | 0x | 0x | 0x | 35.4x | 19.2x | 13.6x |
| EV / FCF | - | 0x | 0x | -0x | - | -7.68x | -6.22x | -18.3x |
| FCF Yield | - | 2.45% | 8.25% | -0.12% | - | -15% | -16.1% | -5.45% |
| Dividend per Share 2 | - | - | 0.005 | 0.007 | 0.015 | 0.0173 | 0.0241 | 0.028 |
| Rate of return | - | - | 0.51% | 0.54% | 1.27% | 0.61% | 0.85% | 0.99% |
| EPS 2 | 0.0185 | 0.0321 | 0.025 | 0.0342 | 0.0431 | 0.0745 | 0.0924 | 0.1252 |
| Distribution rate | - | - | 20% | 20.5% | 34.8% | 28.4% | 26.1% | 22.4% |
| Net sales 1 | - | 150.7 | 170.8 | 227.2 | 353.6 | 364.5 | 581.6 | 826.6 |
| EBITDA 1 | - | 16.99 | 16.07 | 20.53 | 29.02 | 58.37 | 85.94 | 127.3 |
| EBIT 1 | - | 16.8 | 12.89 | 19.58 | 28.52 | 57.52 | 82.33 | 115.8 |
| Net income 1 | 5.927 | 11.93 | 10.08 | 16.05 | 20.23 | 38.95 | 53.41 | 72.54 |
| Net Debt | - | -68.36 | -34.6 | -23.04 | 71.77 | - | 267.1 | 361.5 |
| Reference price 2 | 0.750 | 0.580 | 0.985 | 1.290 | 1.180 | 2.820 | 2.820 | 2.820 |
| Nbr of stocks (in thousands) | 3,50,000 | 3,85,007 | 3,87,390 | 4,18,525 | 4,48,239 | 5,59,519 | - | - |
| Announcement Date | 27/09/21 | 30/08/22 | 30/08/23 | 29/08/24 | 29/08/25 | 26/08/26 | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 46.31x | - | - | 0.61% | 39Cr | |
| 47.17x | 2.2x | 20.94x | 0.08% | 8.22TCr | |
| 11.77x | 1.01x | 5.58x | 4.93% | 6.61TCr | |
| 24.54x | 1.91x | 18.83x | 1.19% | 5.28TCr | |
| 23.87x | 2.95x | 15.98x | 0.28% | 4.08TCr | |
| 46.44x | 3.75x | 23.63x | 2.09% | 3.59TCr | |
| 24.65x | 0.61x | 10.11x | 2.52% | 3.01TCr | |
| 19.4x | 1.35x | 12.61x | 0.24% | 2.86TCr | |
| 5.19x | 0.34x | 6.65x | 5.43% | 2.79TCr | |
| 20.82x | 0.39x | 6.18x | 2.94% | 2.61TCr | |
| Average | 27.02x | 1.61x | 13.39x | 2.03% | 3.91TCr | |
| Weighted average by Cap. | 27.11x | 1.74x | 14.33x | 2.03% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 0223 Stock
- Valuation Samaiden Group
Select your edition
All financial news and data tailored to specific country editions
