Valuation AT Systematization

Stocks

Market Closed - BURSA MALAYSIA 12:50:03 13/08/2026 +04			5-day change	1st Jan Change
0.1050 ^MYR	+5.00%		+5.00%	+23.53%

07-10	Erdasan Group Berhad Appoints SEAH YEE TENG as Independent and Non Executive Member of Audit Committee, Effective 10 July 2026	CI
07-10	Erdasan Group Berhad Announces Resignation of LEE LISA as Independent and Non Executive Director, Effective 10 July 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025
Market Cap ¹	172.7	289.4	60.01	101.8	46.37	17.16
Change	-	67.61%	-79.26%	69.64%	-54.45%	-62.99%
Enterprise Value (EV) ¹	182.7	131.7	3.903	71.8	15.49	-17.49
Change	-	-27.93%	-97.04%	1,739.6%	-78.42%	-212.88%
P/E	-2.15x	-7.64x	-0.38x	-1.09x	-0.54x	6.18x
PBR	0.72x	0.69x	0.18x	0.35x	0.29x	0.12x
PEG	-	0.1x	-0x	0x	0.07x	-0x
Capitalization / Revenue	8.73x	9.36x	0.77x	1.67x	1.42x	0.44x
EV / Revenue	9.24x	4.26x	0.05x	1.18x	0.48x	-0.45x
EV / EBITDA	-17.8x	-8.08x	-0.05x	-1.06x	-0.25x	-2.29x
EV / EBIT	-12.5x	-6.65x	-0.04x	-0.92x	-0.22x	-5.44x
EV / FCF	-100x	-1.36x	-0.04x	-2.56x	-0.39x	-
FCF Yield	-1%	-73.4%	-2,244%	-39.1%	-257%	-
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.9784	-0.2355	-0.789	-0.414	-0.3799	0.0121
Distribution rate	-	-	-	-	-	-
Net sales ¹	19.77	30.93	78.13	60.8	32.58	39.22
EBITDA ¹	-10.26	-16.3	-86.29	-67.72	-62.45	7.626
EBIT ¹	-14.61	-19.81	-93.15	-77.92	-71.66	3.214
Net income ¹	-15.35	-20.53	-127.9	-82.75	-85.81	2.774
Net Debt ¹	10.08	-157.7	-56.1	-29.99	-30.88	-34.65
Reference price ²	2.1000	1.8000	0.3000	0.4500	0.2050	0.0750
Nbr of stocks (in thousands)	82,219	160,771	200,021	226,203	226,193	228,793
Announcement Date	26/08/20	30/08/21	29/07/22	31/07/23	31/07/24	30/01/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
AT SYSTEMATIZATION	-	-	-	-	5.6M
PARKER-HANNIFIN CORPORATION	39.3x	6.7x	24.89x	0.68%	135B
FANUC CORPORATION	30.51x	5.74x	19.89x	1.98%	39.38B
TECHTRONIC INDUSTRIES COMPANY LIMITED	23.19x	1.99x	14.25x	2.02%	33.72B
INGERSOLL RAND INC.	33.45x	4.42x	16.71x	0.1%	32.89B
SMC CORPORATION	24.77x	4.14x	13.04x	1.37%	30.92B
XYLEM INC.	26.61x	3.24x	13.95x	1.41%	28.47B
DOVER CORPORATION	22.98x	3.33x	14.34x	1.02%	28.02B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	113.34x	40.76x	93.24x	0.32%	28B
ALFA LAVAL AB	26.31x	3.31x	16.15x	1.72%	24.47B
Average	37.83x	8.18x	25.16x	1.18%	38.07B
Weighted average by Cap.	37.74x	7.56x	24.63x	1.06%