Valuation Gamuda

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 11:54:26 07/07/2026 +03			5-day change	1st Jan Change
4.100 ^MYR	-1.20%		-2.38%	-17.67%

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	24,452	-	-
Change	-	36.08%	19.55%	90.52%	37.5%	-18.48%	-	-
Enterprise Value (EV) ¹	8,728	10,775	14,196	26,259	36,416	32,314	33,162	33,456
Change	-	23.46%	31.75%	84.97%	38.68%	-11.26%	2.62%	0.89%
P/E	12x	11.8x	6.33x	24.5x	30.2x	22.8x	18.2x	14x
PBR	0.77x	0.97x	1.06x	1.92x	2.5x	1.9x	1.8x	1.67x
PEG	-	0.3x	0x	-0.5x	4.43x	4.91x	0.7x	0.5x
Capitalization / Revenue	2x	1.86x	1.38x	1.63x	1.88x	1.41x	1.13x	0.91x
EV / Revenue	2.48x	2.09x	1.71x	1.97x	2.28x	1.86x	1.54x	1.25x
EV / EBITDA	10.8x	11x	13.2x	23.7x	23.7x	19.6x	15.7x	13x
EV / EBIT	14.9x	14.6x	14.9x	27.8x	27.2x	22.3x	17.8x	14.7x
EV / FCF	10.6x	-137x	-11x	-171x	-382x	23.2x	-41.2x	42.5x
FCF Yield	9.44%	-0.73%	-9.08%	-0.58%	-0.26%	4.3%	-2.43%	2.35%
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%	2.35%	2.54%	3.15%
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	4.100	4.100	4.100
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	23.12x	1.88x	19.78x	2.32%	6.06B
QUANTA SERVICES, INC.	69.61x	3x	29.33x	0.06%	101B
VINCI	13.84x	1.11x	6.09x	4.24%	75.8B
COMFORT SYSTEMS USA, INC.	41.56x	5.16x	28.67x	0.16%	63.02B
LARSEN & TOUBRO LIMITED	26.76x	2.03x	19.72x	1.16%	58.26B
FERROVIAL N.V.	58.5x	4.85x	31.1x	1.48%	48.84B
HOCHTIEF AG	36.34x	0.85x	14.46x	1.75%	42.73B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	29.92x	0.57x	9.12x	2.03%	37.57B
EMCOR GROUP, INC.	26.96x	1.75x	16.86x	0.18%	34.99B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.65x	0.29x	6.25x	6.11%	27.55B
Average	33.13x	2.15x	18.14x	1.95%	49.6B
Weighted average by Cap.	38.34x	2.43x	19.65x	1.65%