Valuation Gamuda

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 09:58:00 13/07/2026 BST			5-day change	1st Jan Change
4.150 ^MYR	+0.48%		0.00%	-16.67%

07-03	Gamuda Berhad, Perbadanan Bekalan Air Pulau Pinang Sdn Bhd and Perbadanan Kemajuan Negeri Perak Extend Memorandum of Understanding for Proposed Development of Water Treatment and Distribution Infrastructure and Sale of Treated Water	CI
06-25	Gamuda Berhad Reports Earnings Results for the Third Quarter and Nine Months Ended April 30, 2026	CI

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	24,751	-	-
Change	-	36.08%	19.55%	90.52%	37.5%	-17.48%	-	-
Enterprise Value (EV) ¹	8,728	10,775	14,196	26,259	36,416	32,613	33,460	33,754
Change	-	23.46%	31.75%	84.97%	38.68%	-10.45%	2.6%	0.88%
P/E	12x	11.8x	6.33x	24.5x	30.2x	23.1x	18.4x	14.2x
PBR	0.77x	0.97x	1.06x	1.92x	2.5x	1.93x	1.82x	1.69x
PEG	-	0.3x	0x	-0.5x	4.43x	4.98x	0.7x	0.5x
Capitalization / Revenue	2x	1.86x	1.38x	1.63x	1.88x	1.43x	1.15x	0.93x
EV / Revenue	2.48x	2.09x	1.71x	1.97x	2.28x	1.88x	1.55x	1.26x
EV / EBITDA	10.8x	11x	13.2x	23.7x	23.7x	19.8x	15.9x	13.1x
EV / EBIT	14.9x	14.6x	14.9x	27.8x	27.2x	22.5x	18x	14.9x
EV / FCF	10.6x	-137x	-11x	-171x	-382x	23.4x	-41.5x	42.9x
FCF Yield	9.44%	-0.73%	-9.08%	-0.58%	-0.26%	4.26%	-2.41%	2.33%
Dividend per Share ²	-	0.06	0.25	0.08	0.2	0.0963	0.1043	0.1292
Rate of return	-	3.2%	11.6%	2.04%	3.86%	2.32%	2.51%	3.11%
EPS ²	0.117	0.1586	0.3398	0.1606	0.1715	0.1795	0.2257	0.292
Distribution rate	-	37.8%	73.6%	49.8%	117%	53.7%	46.2%	44.3%
Net sales ¹	3,517	5,163	8,281	13,347	15,970	17,339	21,601	26,726
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	1,447	1,859	2,272
Net income ¹	588.3	806.2	1,838	912.1	1,003	1,048	1,353	1,750
Net Debt ¹	1,690	1,198	2,746	4,445	6,422	7,862	8,709	9,003
Reference price ²	1.400	1.875	2.150	3.930	5.180	4.150	4.150	4.150
Nbr of stocks (in thousands)	5,027,057	5,107,862	5,325,472	5,550,607	5,790,500	5,963,981	-	-
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	23.01x	1.87x	19.71x	2.33%	6.05B
QUANTA SERVICES, INC.	68.18x	2.94x	28.76x	0.07%	98.82B
VINCI	13.19x	1.07x	5.85x	4.46%	71.87B
COMFORT SYSTEMS USA, INC.	40.7x	4.99x	27.66x	0.17%	61.72B
LARSEN & TOUBRO LIMITED	26.14x	1.99x	19.33x	1.19%	56.93B
FERROVIAL N.V.	56.3x	4.68x	29.95x	1.61%	46.79B
HOCHTIEF AG	33.26x	0.78x	13.22x	1.91%	39.16B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	28.67x	0.55x	8.86x	2.1%	36.38B
EMCOR GROUP, INC.	26.77x	1.73x	16.73x	0.18%	34.74B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.71x	0.3x	6.27x	6.03%	27.97B
Average	32.09x	2.09x	17.63x	2.01%	48.04B
Weighted average by Cap.	37.19x	2.37x	19.12x	1.71%