|
Market Closed -
BURSA MALAYSIA
11:53:01 30/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 3.070 MYR | -0.32% |
|
+7.72% | +119.29% |
| 10-06 | Samaiden Group Unit Signs MYR238 Million Solar Plant Development Project | MT |
| 10-05 | Inter-Pacific Research Downgrades Samaiden Group to Hold from Buy; Price Target is MYR2.72 | MT |
Company Valuation: Samaiden Group
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 262.5 | 223.3 | 381.6 | 539.9 | 528.9 | 1,718 | - | - |
| Change | - | -14.93% | 70.88% | 41.49% | -2.03% | 224.76% | - | - |
| Enterprise Value (EV) | 262.5 | 154.9 | 347 | 516.9 | 600.7 | 1,718 | 1,985 | 2,079 |
| Change | - | -40.97% | 123.93% | 48.96% | 16.22% | 185.96% | 15.55% | 4.76% |
| P/E | 40.6x | 18.1x | 39.4x | 37.7x | 27.4x | 18.8x | 33.2x | 24.5x |
| PBR | - | 2.6x | 3.9x | 4.01x | 3.16x | 2.81x | 5.2x | 4.24x |
| PEG | - | 0.2x | -1.8x | 1x | 1.1x | 0.3x | 0.6x | 0.7x |
| Capitalization / Revenue | - | 1.48x | 2.23x | 2.38x | 1.5x | 2.15x | 2.95x | 2.08x |
| EV / Revenue | - | 0x | 0x | 0x | 0x | 3.94x | 2.95x | 2.08x |
| EV / EBITDA | - | 0x | 0x | 0x | 0x | 37x | 20x | 13.5x |
| EV / EBIT | - | 0x | 0x | 0x | 0x | 38.5x | 20.9x | 14.8x |
| EV / FCF | - | 0x | 0x | -0x | - | -8.36x | -6.78x | -20x |
| FCF Yield | - | 2.45% | 8.25% | -0.12% | - | -15% | -14.8% | -5.01% |
| Dividend per Share 2 | - | - | 0.005 | 0.007 | 0.015 | 0.0173 | 0.0241 | 0.028 |
| Rate of return | - | - | 0.51% | 0.54% | 1.27% | 0.56% | 0.79% | 0.91% |
| EPS 2 | 0.0185 | 0.0321 | 0.025 | 0.0342 | 0.0431 | 0.0745 | 0.0924 | 0.1252 |
| Distribution rate | - | - | 20% | 20.5% | 34.8% | 28.4% | 26.1% | 22.4% |
| Net sales 1 | - | 150.7 | 170.8 | 227.2 | 353.6 | 364.5 | 581.6 | 826.6 |
| EBITDA 1 | - | 16.99 | 16.07 | 20.53 | 29.02 | 58.37 | 85.94 | 127.3 |
| EBIT 1 | - | 16.8 | 12.89 | 19.58 | 28.52 | 57.52 | 82.33 | 115.8 |
| Net income 1 | 5.927 | 11.93 | 10.08 | 16.05 | 20.23 | 38.95 | 53.41 | 72.54 |
| Net Debt | - | -68.36 | -34.6 | -23.04 | 71.77 | - | 267.1 | 361.5 |
| Reference price 2 | 0.750 | 0.580 | 0.985 | 1.290 | 1.180 | 3.070 | 3.070 | 3.070 |
| Nbr of stocks (in thousands) | 350,000 | 385,007 | 387,390 | 418,525 | 448,239 | 559,519 | - | - |
| Announcement Date | 9/27/21 A | 8/30/22 A | 8/30/23 A | 8/29/24 A | 8/29/25 A | 8/26/26 A | - | - |
1MYR in Million2MYR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 50.58x | - | - | 0.56% | 425M | |
| 51.98x | 2.5x | 23.47x | 0.07% | 95.5B | |
| 12.14x | 1.03x | 5.7x | 4.8% | 67.59B | |
| 25.58x | 1.96x | 19.83x | 1.14% | 55.51B | |
| 26.12x | 3.2x | 17.76x | 0.25% | 46.32B | |
| 52.95x | 4.14x | 25.95x | 1.78% | 40.92B | |
| 26.55x | 0.66x | 10.87x | 2.34% | 32.27B | |
| 20.54x | 1.44x | 13.31x | 0.23% | 30.41B | |
| 5.32x | 0.34x | 6.69x | 5.3% | 28.58B | |
| 21.89x | 0.41x | 6.53x | 2.79% | 27.36B | |
| Average | 29.37x | 1.74x | 14.46x | 1.93% | 42.49B | |
| Weighted average by Cap. | 30.21x | 1.93x | 15.87x | 1.86% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 0223 Stock
- Valuation Samaiden Group
Select your edition
All financial news and data tailored to specific country editions
