Valuation Gamuda

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 11:58:55 10/07/2026 +03			5-day change	1st Jan Change
4.130 ^MYR	+1.98%		-0.48%	-17.07%

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	24,154	-	-
Change	-	36.08%	19.55%	90.52%	37.5%	-19.47%	-	-
Enterprise Value (EV) ¹	8,728	10,775	14,196	26,259	36,416	32,016	32,864	33,157
Change	-	23.46%	31.75%	84.97%	38.68%	-12.08%	2.65%	0.89%
P/E	12x	11.8x	6.33x	24.5x	30.2x	22.6x	17.9x	13.9x
PBR	0.77x	0.97x	1.06x	1.92x	2.5x	1.88x	1.78x	1.65x
PEG	-	0.3x	0x	-0.5x	4.43x	4.87x	0.7x	0.5x
Capitalization / Revenue	2x	1.86x	1.38x	1.63x	1.88x	1.39x	1.12x	0.9x
EV / Revenue	2.48x	2.09x	1.71x	1.97x	2.28x	1.85x	1.52x	1.24x
EV / EBITDA	10.8x	11x	13.2x	23.7x	23.7x	19.4x	15.6x	12.9x
EV / EBIT	14.9x	14.6x	14.9x	27.8x	27.2x	22.1x	17.7x	14.6x
EV / FCF	10.6x	-137x	-11x	-171x	-382x	23x	-40.8x	42.1x
FCF Yield	9.44%	-0.73%	-9.08%	-0.58%	-0.26%	4.34%	-2.45%	2.37%
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%	2.38%	2.58%	3.19%
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	4.050	4.050	4.050
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	22.57x	1.85x	19.42x	2.38%	5.92B
QUANTA SERVICES, INC.	69.18x	2.98x	29.17x	0.07%	100B
VINCI	13.19x	1.07x	5.87x	4.45%	72.31B
COMFORT SYSTEMS USA, INC.	41.29x	5.06x	28.07x	0.16%	62.61B
LARSEN & TOUBRO LIMITED	25.75x	1.97x	19.08x	1.21%	56.03B
FERROVIAL N.V.	55.82x	4.67x	29.93x	1.56%	46.66B
HOCHTIEF AG	34.06x	0.8x	13.54x	1.87%	40.1B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	28.81x	0.56x	8.9x	2.09%	36.56B
EMCOR GROUP, INC.	26.83x	1.74x	16.77x	0.18%	34.81B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.68x	0.3x	6.26x	6.07%	27.73B
Average	32.22x	2.10x	17.70x	2%	48.3B
Weighted average by Cap.	37.55x	2.39x	19.28x	1.7%