Valuation Swift Haulage

Stocks

Delayed BURSA MALAYSIA 09:30:33 02/11/2026 +03			5-day change	1st Jan Change
0.3550 ^MYR	+1.43%		-1.39%	-7.79%

08-28	Swift Haulage Berhad Announces Resignation of Datuk Rozaida Binti Omar as Independent and Non Executive Member of Risk Committee, Effective August 31, 2026	CI
08-28	Swift Haulage Berhad Announces Resignation of Datuk Rozaida Binti Omar from Independent Director, Effective August 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	707	423.8	480	395.4	334.3	293.7	-	-
Change	-	-40.06%	13.27%	-17.62%	-15.46%	-12.14%	-	-
Enterprise Value (EV) ¹	707	1,097	1,139	1,166	1,119	1,034	969.6	945.6
Change	-	55.21%	3.8%	2.34%	-4.04%	-7.53%	-6.26%	-2.47%
P/E	12.1x	8.44x	7.79x	9.85x	12.3x	9.72x	8.68x	7.95x
PBR	0.96x	0.65x	0.68x	0.54x	0.46x	0.41x	0.4x	-
PEG	-	-0.3x	0.3x	-0.3x	-0.4x	0.7x	0.7x	0.87x
Capitalization / Revenue	1.19x	0.66x	0.71x	0.55x	0.43x	0.38x	0.37x	0.36x
EV / Revenue	1.19x	1.7x	1.7x	1.62x	1.45x	1.34x	1.22x	1.15x
EV / EBITDA	4.9x	7.2x	8.53x	8.31x	7.71x	6.77x	6.29x	5.87x
EV / EBIT	7.99x	12x	11.4x	16.9x	16.3x	12.8x	11.7x	11x
EV / FCF	-	23.8x	32.1x	-47.5x	27.8x	9.64x	8.83x	8.52x
FCF Yield	-	4.2%	3.12%	-2.11%	3.6%	10.4%	11.3%	11.7%
Dividend per Share ²	0.018	0.02	0.016	0.016	0.016	0.0153	0.0163	0.018
Rate of return	1.87%	4.17%	2.94%	3.56%	4.16%	4.38%	4.67%	5.14%
EPS ²	0.0798	0.0569	0.07	0.0457	0.0314	0.036	0.0403	0.044
Distribution rate	22.6%	35.1%	22.9%	35%	51%	42.6%	40.5%	40.9%
Net sales ¹	592.8	644.8	671.5	720.5	772.2	773	794.6	821
EBITDA ¹	144.4	152.3	133.6	140.3	145	152.8	154	161.1
EBIT ¹	88.49	91.42	99.73	68.83	68.76	81.07	82.77	86.25
Net income ¹	50.58	50.46	61.73	40.27	27.39	31.77	35.47	38.65
Net Debt ¹	-	673.6	659	770.2	784.3	740.6	675.8	651.9
Reference price ²	0.9650	0.4800	0.5450	0.4500	0.3850	0.3500	0.3500	0.3500
Nbr of stocks (in thousands)	732,662	882,844	880,713	878,722	868,280	839,181	-	-
Announcement Date	2/24/22 A	2/27/23 A	2/23/24 A	2/27/25 A	2/25/26 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.($)
SWIFT HAULAGE	9.72x	1.34x	6.77x	4.38%	72.39M
UNION PACIFIC CORPORATION	23.33x	7.56x	15.14x	1.84%	181B
CSX CORPORATION	25.31x	7.33x	15.24x	1.09%	95.77B
CANADIAN PACIFIC KANSAS CITY LIMITED	26.96x	8.07x	16.25x	0.81%	78.11B
NORFOLK SOUTHERN CORPORATION	27.79x	6.83x	15.53x	1.58%	76.96B
CANADIAN NATIONAL RAILWAY COMPANY	21.18x	6.67x	13.92x	2.12%	74.27B
OLD DOMINION FREIGHT LINE, INC.	29.12x	5.84x	17.52x	0.67%	35.78B
XPO, INC.	37.76x	2.73x	15.79x	-.--%	22.09B
JB HUNT TRANSPORT SERVICES	30.48x	1.56x	12.66x	0.83%	20.61B
FEDEX FREIGHT HOLDING COMPANY, INC.	26.22x	2.29x	12.68x	-	18.85B
Average	25.79x	5.02x	14.15x	1.48%	60.32B
Weighted average by Cap.	25.63x	6.74x	15.20x	1.4%