Valuation Samaiden Group

Stocks

Delayed BURSA MALAYSIA 06:50:08 14/09/2026 +03			5-day change	1st Jan Change
1.830 ^MYR	-2.14%		-1.08%	+30.71%

08-26	Samaiden Group Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended June 30, 2026	CI
08-26	Samaiden Group Berhad Approves Second Interim Single-Tier Dividend for the Financial Year Ended 30 June 2026, Payable on 7 October 2026	CI

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	1,046	-	-
Change	-	-14.93%	70.88%	41.49%	-2.03%	97.82%	-	-
Enterprise Value (EV)	262.5	154.9	347	516.9	600.7	1,046	1,314	1,415
Change	-	-40.97%	123.93%	48.96%	16.22%	74.18%	25.56%	7.7%
P/E	40.6x	18.1x	39.4x	37.7x	27.4x	18.8x	22.6x	20.2x
PBR	-	2.6x	3.9x	4.01x	3.16x	2.81x	3.55x	3.22x
PEG	-	0.2x	-1.8x	1x	1.1x	0.3x	0.6x	1.7x
Capitalization / Revenue	-	1.48x	2.23x	2.38x	1.5x	2.15x	2.02x	1.73x
EV / Revenue	-	0x	0x	0x	0x	2.4x	2.02x	1.73x
EV / EBITDA	-	0x	0x	0x	0x	22.5x	14x	11x
EV / EBIT	-	0x	0x	0x	0x	23.5x	15.2x	13.5x
EV / FCF	-	0x	0x	-0x	-	-5.09x	-4.12x	-11.3x
FCF Yield	-	2.45%	8.25%	-0.12%	-	-15%	-24.3%	-8.86%
Dividend per Share ²	-	-	0.005	0.007	0.015	0.0173	0.0232	0.0243
Rate of return	-	-	0.51%	0.54%	1.27%	0.92%	1.24%	1.3%
EPS ²	0.0185	0.0321	0.025	0.0342	0.0431	0.0745	0.0828	0.0928
Distribution rate	-	-	20%	20.5%	34.8%	28.4%	28.1%	26.2%
Net sales ¹	-	150.7	170.8	227.2	353.6	364.5	518.7	603.9
EBITDA ¹	-	16.99	16.07	20.53	29.02	58.37	74.82	95.43
EBIT ¹	-	16.8	12.89	19.58	28.52	57.52	68.72	77.23
Net income ¹	5.927	11.93	10.08	16.05	20.23	38.95	46.73	51.92
Net Debt	-	-68.36	-34.6	-23.04	71.77	-	267.4	368.6
Reference price ²	0.750	0.580	0.985	1.290	1.180	1.870	1.870	1.870
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

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.($)
SAMAIDEN GROUP	30.71x	-	-	0.92%	257M
QUANTA SERVICES, INC.	56.24x	2.59x	24.73x	0.07%	97.81B
VINCI	12.27x	1.05x	5.76x	4.77%	71.68B
COMFORT SYSTEMS USA, INC.	34.81x	4.38x	23.78x	0.19%	59.41B
LARSEN & TOUBRO LIMITED	26.31x	2.02x	19.89x	1.17%	56.38B
FERROVIAL N.V.	50.68x	4.03x	25.66x	1.8%	40.39B
HOCHTIEF AG	28.93x	0.71x	11.79x	2.14%	36.35B
EMCOR GROUP, INC.	23.83x	1.63x	15.02x	0.19%	34.43B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	22.95x	0.47x	7.39x	2.57%	31.6B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.02x	0.31x	5.81x	5.85%	26.79B
Average	29.18x	1.91x	15.54x	1.97%	45.51B
Weighted average by Cap.	32.34x	2.14x	17.01x	1.8%