Valuation Boilermech Holdings

Stocks

Market Closed - BURSA MALAYSIA 12:59:47 29/10/2026 +04			5-day change	1st Jan Change
1.480 ^MYR	+2.78%		+8.82%	+2.07%

08-20	Bm Greentech Berhad Re-Appoints Kpmg Plt as Auditor	CI
08-20	BM GreenTech's Unit to Co-Develop Biomass Power Plant	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	490.2	361.2	487.6	1,259	866.6	990.4	-	-
Change	-	-26.32%	35%	158.12%	-31.15%	14.29%	-	-
Enterprise Value (EV) ¹	490.2	361.2	487.6	1,259	572.5	712.7	418.9	369.9
Change	-	-26.32%	35%	158.12%	-54.52%	24.5%	-41.22%	-11.7%
P/E	28.9x	25.6x	14.5x	20.5x	16.6x	21.2x	18.5x	16.2x
PBR	-	1.52x	1.86x	1.92x	1.47x	1.57x	1.45x	1.35x
PEG	-	-1.5x	0x	0.6x	-1.1x	-2x	1.3x	1.1x
Capitalization / Revenue	1.54x	0.96x	1.11x	2.24x	1.44x	1.38x	1.2x	1.06x
EV / Revenue	1.54x	0.96x	1.11x	2.24x	0.95x	0.99x	0.51x	0.4x
EV / EBITDA	-	13.7x	9.09x	15.4x	7.33x	7.89x	4.06x	3.2x
EV / EBIT	18.9x	17.2x	10.1x	16.9x	8.04x	9.07x	4.63x	3.67x
EV / FCF	-	-	-	-	13.8x	115x	-50.5x	5.03x
FCF Yield	-	-	-	-	7.25%	0.87%	-1.98%	19.9%
Dividend per Share ²	0.0175	0.0175	0.0225	0.0275	0.03	0.0325	0.034	0.035
Rate of return	1.84%	2.5%	2.38%	1.5%	2.38%	2.26%	2.36%	2.43%
EPS ²	0.0329	0.0273	0.0652	0.0891	0.076	0.068	0.078	0.089
Distribution rate	53.2%	64.1%	34.5%	30.9%	39.5%	47.8%	43.6%	39.3%
Net sales ¹	317.8	377.7	440.3	561.6	601	716.8	824.2	931.4
EBITDA ¹	-	26.34	53.63	81.8	78.15	90.35	103.3	115.4
EBIT ¹	25.94	21.06	48.15	74.3	71.22	78.6	90.4	100.8
Net income ¹	16.98	14.08	33.64	52.44	52.3	58.6	66.95	75.95
Net Debt ¹	-	-	-	-	-294.1	-277.7	-571.5	-620.5
Reference price ²	0.950	0.700	0.945	1.830	1.260	1.440	1.440	1.440
Nbr of stocks (in thousands)	516,000	516,000	516,000	687,796	687,796	687,796	-	-
Announcement Date	24/05/22	25/05/23	28/05/24	22/05/25	21/05/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BOILERMECH HOLDINGS	21.18x	0.99x	7.89x	2.26%	243M
SIEMENS AG	24.83x	2.95x	16.11x	2.07%	231B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	11.86x	1.28x	6.07x	4.26%	160B
SCHNEIDER ELECTRIC SE	25.5x	3.32x	15.22x	1.89%	155B
EATON CORPORATION PLC	34.91x	5.18x	21.77x	1.12%	153B
DELTA ELECTRONICS, INC.	38.19x	5.07x	22.78x	1.3%	124B
TRANE TECHNOLOGIES PLC	29.66x	4.26x	20.9x	0.91%	98.67B
JOHNSON CONTROLS INTERNATIONAL PLC	32.96x	4.07x	21.89x	1.03%	95.31B
EMERSON ELECTRIC CO.	34.21x	5.5x	19.15x	1.32%	93.55B
DELTA ELECTRONICS (THAILAND)	88.9x	10.09x	61.48x	0.34%	85.66B
Average	34.22x	4.27x	21.33x	1.65%	119.61B
Weighted average by Cap.	32.22x	4.19x	20.41x	1.78%