Valuation GDEX

Stocks

Market Closed - BURSA MALAYSIA Other stock markets 11:50:04 12/06/2026 +03			5-day change	1st Jan Change
0.1400 ^MYR	+3.70%		+7.69%	+21.74%

05-22	GDEX Berhad Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
04-21	GDEX Berhad Announces First and Final Single-Tier Dividend for the Financial Year Ended 31 December 2025, Payable on 01 July 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2024	2025	2026	2027	2028
Market Cap ¹	1,591	835	969.5	634.4	768.5	-	-
Change	-	-47.5%	-	-34.57%	21.15%	-	-
Enterprise Value (EV)	1,591	835	969.5	634.4	768.5	768.5	768.5
Change	-	-47.5%	-	-34.57%	21.15%	0%	0%
P/E Ratio	37.5x	-0.54x	-583x	-383x	70x	20x	17.5x
PBR	3.17x	1.67x	-	-	-	-	-
PEG	-	0x	-	-	-0x	0x	1.2x
Capitalization / Revenue	2.5x	2.18x	-	1.52x	1.55x	1.3x	1.13x
EV / Revenue	0x	0x	-	0x	1.55x	1.3x	1.13x
EV / EBITDA	0x	0x	-	0x	10.2x	6.43x	5.48x
EV / EBIT	0x	-0x	-	0x	22.7x	9.43x	7.24x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	0.002	0.002	0.003	0.004
Rate of return	-	-	-	1.74%	1.43%	2.14%	2.86%
EPS ²	0.0076	-0.28	-0.0003	-0.0003	0.002	0.007	0.008
Distribution rate	-	-	-	-667%	100%	42.9%	50%
Net sales ¹	636.9	383.3	-	416.3	496.5	591	678.1
EBITDA ¹	134.1	38.28	-	52.32	75.2	119.5	140.3
EBIT ¹	64.93	-14.87	-	4.632	33.8	81.5	106.1
Net income ¹	41.46	-18.02	-1.759	-1.72	10.4	36.2	43.9
Net Debt	-	-	-	-	-	-	-
Reference price ²	0.2850	0.1500	0.1750	0.1150	0.1400	0.1400	0.1400
Nbr of stocks (in thousands)	5,581,095	5,566,637	5,540,129	5,516,202	5,489,511	-	-
Announcement Date	4/29/22 A	2/28/23 A	2/28/25 A	2/27/26 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.($)
GDEX	70x	-	-	1.43%	189M
DSV A/S	36.81x	1.58x	13.19x	0.44%	59.58B
KUEHNE UND NAGEL INTERNATIONAL AG	23.89x	1.09x	11.57x	3.26%	29.18B
HYUNDAI GLOVIS CO., LTD.	9.16x	0.41x	4.38x	2.98%	10.32B
NIPPON EXPRESS HOLDINGS, INC.	20.78x	0.68x	6.43x	2.02%	7.67B
LOGISTA HOLDINGS	16.41x	1.08x	4.09x	6.06%	5.23B
MITSUBISHI LOGISTICS CORPORATION	10.09x	1.87x	15.05x	2.53%	3.05B
KAMIGUMI CO., LTD.	15.78x	1.53x	9.02x	4.36%	2.94B
Average	25.37x	1.18x	9.11x	2.88%	14.77B
Weighted average by Cap.	28.10x	1.28x	11.12x	1.86%