Valuation Gromutual

Stocks

Market Closed - BURSA MALAYSIA 11:50:01 18/09/2026 +03			5-day change	1st Jan Change
0.2800 ^MYR	+7.69%		+5.66%	-5.08%

08-17	Gromutual Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-17	Gromutual Berhad Announces the Redesignation of Tan Chia Hon as Non Independent and Non Executive Chairman of Remuneration Committee, Effective September 1, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	93.9	114.6	107	114.6	107	110.8
Change	-	22%	-6.56%	7.02%	-6.56%	3.51%
Enterprise Value (EV) ¹	129.3	148.1	139.4	124.3	143	118.3
Change	-	14.56%	-5.91%	-10.79%	15.03%	-17.28%
P/E	9.58x	9.17x	11.8x	7.3x	6.07x	2.87x
PBR	0.26x	0.31x	0.28x	0.29x	0.26x	0.25x
PEG	-	0.3x	-0.4x	0.1x	0.5x	0x
Capitalization / Revenue	1.38x	2.14x	1.98x	1.45x	2.07x	1.13x
EV / Revenue	1.91x	2.76x	2.57x	1.58x	2.76x	1.21x
EV / EBITDA	7.69x	11.8x	11.1x	5.24x	11x	3.61x
EV / EBIT	7.92x	12.2x	11.5x	5.33x	11.4x	3.66x
EV / FCF	-19.2x	17.9x	5.56x	5.97x	-2.98x	1.81x
FCF Yield	-5.2%	5.57%	18%	16.7%	-33.5%	55.4%
Dividend per Share ²	0.005	0.01	0.005	0.01	0.005	0.01
Rate of return	2%	3.28%	1.75%	3.28%	1.75%	3.39%
EPS ²	0.0261	0.0333	0.0243	0.0418	0.047	0.1028
Distribution rate	19.2%	30.1%	20.6%	23.9%	10.6%	9.73%
Net sales ¹	67.85	53.63	54.19	78.87	51.74	98.07
EBITDA ¹	16.83	12.57	12.56	23.73	12.99	32.8
EBIT ¹	16.33	12.1	12.16	23.34	12.54	32.32
Net income ¹	9.807	12.49	9.11	15.69	17.64	38.6
Net Debt ¹	35.41	33.58	32.34	9.786	35.98	7.507
Reference price ²	0.2500	0.3050	0.2850	0.3050	0.2850	0.2950
Nbr of stocks (in thousands)	375,608	375,608	375,608	375,608	375,608	375,608
Announcement Date	4/26/21 A	4/29/22 A	4/28/23 A	4/26/24 A	4/25/25 A	4/24/26 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.($)
GROMUTUAL	-	-	-	-	25.77M
SUN HUNG KAI PROPERTIES LIMITED	13.97x	4.54x	12.2x	3.62%	39.78B
EMAAR PROPERTIES	5.75x	0.77x	1.62x	8.61%	27.96B
MITSUBISHI ESTATE CO., LTD.	17.85x	3.95x	15.88x	1.37%	27.69B
CHINA RESOURCES LAND LIMITED	7.79x	1.41x	7.78x	4.54%	26.03B
MITSUI FUDOSAN CO., LTD.	13.72x	3.07x	14.71x	2.55%	25.46B
ALPHA DHABI HOLDING	8.17x	0.91x	3.3x	2.73%	20.9B
CK ASSET HOLDINGS LIMITED	10.25x	2.01x	8.28x	4.1%	20.6B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.01x	6.39x	16.79x	1.67%	18.75B
HONGKONG LAND HOLDINGS LIMITED	38.15x	13.96x	35.15x	3.11%	18.41B
Average	14.30x	4.11x	12.86x	3.59%	22.56B
Weighted average by Cap.	13.70x	3.83x	12.19x	3.71%