Valuation Gamuda

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 09:57:32 31/07/2026 BST			5-day change	1st Jan Change
4.270 ^MYR	+0.23%		-0.70%	-14.26%

07-29	Ecomate Unit Secures MYR13 Million Software Licensing Order	MT
07-16	Malaysian Shares Rebound as Cooler US Inflation Boosts Investor Sentiment	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	25,474	-	-
Change	-	36.08%	19.55%	90.52%	37.5%	-15.07%	-	-
Enterprise Value (EV) ¹	8,728	10,775	14,196	26,259	36,416	33,336	34,189	34,497
Change	-	23.46%	31.75%	84.97%	38.68%	-8.46%	2.56%	0.9%
P/E	12x	11.8x	6.33x	24.5x	30.2x	23.8x	19x	14.8x
PBR	0.77x	0.97x	1.06x	1.92x	2.5x	1.98x	1.88x	1.74x
PEG	-	0.3x	0x	-0.5x	4.43x	5.13x	0.8x	0.5x
Capitalization / Revenue	2x	1.86x	1.38x	1.63x	1.88x	1.47x	1.18x	0.96x
EV / Revenue	2.48x	2.09x	1.71x	1.97x	2.28x	1.92x	1.58x	1.29x
EV / EBITDA	10.8x	11x	13.2x	23.7x	23.7x	20.2x	16.2x	13.4x
EV / EBIT	14.9x	14.6x	14.9x	27.8x	27.2x	22.8x	18.4x	15.3x
EV / FCF	10.6x	-137x	-11x	-171x	-382x	24x	-42.4x	43.8x
FCF Yield	9.44%	-0.73%	-9.08%	-0.58%	-0.26%	4.17%	-2.36%	2.28%
Dividend per Share ²	-	0.06	0.25	0.08	0.2	0.0963	0.103	0.128
Rate of return	-	3.2%	11.6%	2.04%	3.86%	2.26%	2.41%	3%
EPS ²	0.117	0.1586	0.3398	0.1606	0.1715	0.1795	0.2246	0.2892
Distribution rate	-	37.8%	73.6%	49.8%	117%	53.7%	45.9%	44.3%
Net sales ¹	3,517	5,163	8,281	13,347	15,970	17,339	21,601	26,658
EBITDA ¹	811.3	978	1,073	1,108	1,536	1,649	2,108	2,571
EBIT ¹	586.1	737.1	953.9	945.2	1,337	1,464	1,863	2,250
Net income ¹	588.3	806.2	1,838	912.1	1,003	1,048	1,346	1,733
Net Debt ¹	1,690	1,198	2,746	4,445	6,422	7,862	8,715	9,023
Reference price ²	1.400	1.875	2.150	3.930	5.180	4.270	4.270	4.270
Nbr of stocks (in thousands)	5,027,057	5,107,862	5,325,472	5,550,607	5,790,500	5,965,768	-	-
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	23.79x	1.92x	20.22x	2.26%	6.24B
QUANTA SERVICES, INC.	59.37x	2.66x	25.42x	0.07%	100B
VINCI	13.56x	1.09x	6x	4.32%	74.48B
COMFORT SYSTEMS USA, INC.	35.69x	4.5x	24.42x	0.19%	60.77B
LARSEN & TOUBRO LIMITED	26.21x	2.02x	19.9x	1.15%	56.76B
FERROVIAL N.V.	53.87x	4.61x	28.88x	1.55%	47.07B
HOCHTIEF AG	30.9x	0.76x	12.55x	2%	38.36B
EMCOR GROUP, INC.	25.07x	1.7x	15.99x	0.19%	35.17B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	25.21x	0.54x	8.37x	2.34%	35.16B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.84x	0.3x	5.82x	5.89%	28.75B
Average	29.85x	2.01x	16.75x	2%	48.31B
Weighted average by Cap.	33.95x	2.24x	17.80x	1.71%