Valuation Gamuda

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 11:57:15 26/06/2026 +03			5-day change	1st Jan Change
4.250 ^MYR	0.00%		-4.06%	-14.66%

06-25	Gamuda Berhad Reports Earnings Results for the Third Quarter and Nine Months Ended April 30, 2026	CI
06-25	Gamuda to Pay Second Interim Dividend	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	25,347	-	-
Change	-	36.08%	19.55%	90.52%	37.5%	-15.5%	-	-
Enterprise Value (EV) ¹	8,728	10,775	14,196	26,259	36,416	32,571	33,259	33,597
Change	-	23.46%	31.75%	84.97%	38.68%	-10.56%	2.11%	1.02%
P/E	12x	11.8x	6.33x	24.5x	30.2x	23.5x	18.6x	14.3x
PBR	0.77x	0.97x	1.06x	1.92x	2.5x	1.97x	1.86x	1.73x
PEG	-	0.3x	0x	-0.5x	4.43x	4.48x	0.7x	0.5x
Capitalization / Revenue	2x	1.86x	1.38x	1.63x	1.88x	1.45x	1.16x	0.93x
EV / Revenue	2.48x	2.09x	1.71x	1.97x	2.28x	1.86x	1.52x	1.24x
EV / EBITDA	10.8x	11x	13.2x	23.7x	23.7x	19.7x	15.7x	13x
EV / EBIT	14.9x	14.6x	14.9x	27.8x	27.2x	22.4x	17.7x	14.7x
EV / FCF	10.6x	-137x	-11x	-171x	-382x	23.4x	-41.3x	42.7x
FCF Yield	9.44%	-0.73%	-9.08%	-0.58%	-0.26%	4.27%	-2.42%	2.34%
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%	2.27%	2.45%	3.04%
EPS ²	0.117	0.1586	0.3398	0.1606	0.1715	0.1805	0.2279	0.2968
Distribution rate	-	37.8%	73.6%	49.8%	117%	53.4%	45.8%	43.5%
Net sales ¹	3,517	5,163	8,281	13,347	15,970	17,501	21,873	27,155
EBITDA ¹	811.3	978	1,073	1,108	1,536	1,654	2,118	2,576
EBIT ¹	586.1	737.1	953.9	945.2	1,337	1,455	1,876	2,287
Net income ¹	588.3	806.2	1,838	912.1	1,003	1,052	1,363	1,751
Net Debt ¹	1,690	1,198	2,746	4,445	6,422	7,224	7,912	8,250
Reference price ²	1.400	1.875	2.150	3.930	5.180	4.250	4.250	4.250
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	9/29/21 A	9/29/22 A	9/27/23 A	9/26/24 A	9/19/25 A	-	-	-

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	23.55x	1.86x	19.69x	2.27%	6.2B
QUANTA SERVICES, INC.	71.04x	3.06x	29.91x	0.06%	103B
VINCI	14.35x	1.17x	6.44x	4.08%	81.74B
COMFORT SYSTEMS USA, INC.	42.98x	5.34x	29.67x	0.16%	65.17B
LARSEN & TOUBRO LIMITED	27.95x	2.11x	20.47x	1.09%	61.54B
FERROVIAL N.V.	59.3x	4.95x	31.69x	1.43%	49.92B
HOCHTIEF AG	36.37x	0.86x	14.52x	1.74%	42.72B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	30.75x	0.62x	9.86x	1.96%	38.68B
EMCOR GROUP, INC.	27.33x	1.77x	17.1x	0.18%	35.47B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.51x	0.29x	6.19x	6.29%	26.73B
Average	33.81x	2.20x	18.55x	1.93%	51.14B
Weighted average by Cap.	39.04x	2.50x	20.11x	1.62%