Valuation Swift Haulage

Stocks

Market Closed - BURSA MALAYSIA 11:59:22 15/09/2026 +03			5-day change	1st Jan Change
0.3800 ^MYR	+1.33%		0.00%	-1.30%

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	319	-	-
Change	-	-40.06%	13.27%	-17.62%	-15.46%	-4.58%	-	-
Enterprise Value (EV) ¹	707	1,097	1,139	1,166	1,119	1,060	994.8	970.9
Change	-	55.21%	3.8%	2.34%	-4.04%	-5.27%	-6.12%	-2.41%
P/E	12.1x	8.44x	7.79x	9.85x	12.3x	10.6x	9.42x	8.64x
PBR	0.96x	0.65x	0.68x	0.54x	0.46x	0.45x	0.44x	-
PEG	-	-0.3x	0.3x	-0.3x	-0.4x	0.7x	0.8x	0.95x
Capitalization / Revenue	1.19x	0.66x	0.71x	0.55x	0.43x	0.41x	0.4x	0.39x
EV / Revenue	1.19x	1.7x	1.7x	1.62x	1.45x	1.37x	1.25x	1.18x
EV / EBITDA	4.9x	7.2x	8.53x	8.31x	7.71x	6.93x	6.46x	6.03x
EV / EBIT	7.99x	12x	11.4x	16.9x	16.3x	13.1x	12x	11.3x
EV / FCF	-	23.8x	32.1x	-47.5x	27.8x	9.88x	9.06x	8.75x
FCF Yield	-	4.2%	3.12%	-2.11%	3.6%	10.1%	11%	11.4%
Dividend per Share ²	0.018	0.02	0.016	0.016	-	0.0153	0.0163	0.018
Rate of return	1.87%	4.17%	2.94%	3.56%	-	4.03%	4.3%	4.74%
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%	-	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	0.3800	0.3800	0.3800
Nbr of stocks (in thousands)	732,662	882,844	880,713	878,722	868,280	839,418	-	-
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	10.42x	1.37x	6.91x	4.09%	77.81M
OLD DOMINION FREIGHT LINE, INC.	31.3x	6.29x	18.79x	0.63%	37.72B
JB HUNT TRANSPORT SERVICES	35.14x	1.98x	14.97x	0.66%	25.83B
FEDEX FREIGHT HOLDING COMPANY, INC.	25.4x	2.4x	13.05x	-	19.35B
TFI INTERNATIONAL INC.	24.58x	1.54x	10.24x	1.46%	10.82B
SAIA, INC.	30.79x	2.57x	13.97x	-.--%	9.34B
LANDSTAR SYSTEM, INC.	29.01x	1.02x	18.14x	1.25%	5.84B
NIKKON HOLDINGS CO.,LTD.	34.14x	2.62x	17.29x	2.18%	4.12B
RXO, INC.	-79.87x	0.53x	26.51x	-.--%	3.21B
WERNER ENTERPRISES, INC.	44.84x	0.84x	7.03x	1.52%	2.25B
Average	18.58x	2.11x	14.69x	1.31%	11.86B
Weighted average by Cap.	27.74x	3.34x	15.75x	0.77%