Valuation Gamuda

Stocks

Delayed BURSA MALAYSIA Other stock markets 08:29:56 01/07/2026 +04			5-day change	1st Jan Change
4.320 ^MYR	-1.14%		-0.92%	-13.25%

06-25	Gamuda Berhad Reports Earnings Results for the Third Quarter and Nine Months Ended April 30, 2026	CI
06-25	Gamuda to Pay Second Interim Dividend	MT

Data adjusted to current consolidation scope

Fiscal Period: July	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,038	9,577	11,450	21,814	29,995	26,063	-	-
Change	-	36.08%	19.55%	90.52%	37.5%	-13.11%	-	-
Enterprise Value (EV) ¹	8,728	10,775	14,196	26,259	36,416	33,925	34,772	35,066
Change	-	23.46%	31.75%	84.97%	38.68%	-6.84%	2.5%	0.85%
P/E	12x	11.8x	6.33x	24.5x	30.2x	24.4x	19.4x	15x
PBR	0.77x	0.97x	1.06x	1.92x	2.5x	2.03x	1.92x	1.78x
PEG	-	0.3x	0x	-0.5x	4.43x	5.26x	0.8x	0.5x
Capitalization / Revenue	2x	1.86x	1.38x	1.63x	1.88x	1.5x	1.21x	0.98x
EV / Revenue	2.48x	2.09x	1.71x	1.97x	2.28x	1.96x	1.61x	1.31x
EV / EBITDA	10.8x	11x	13.2x	23.7x	23.7x	20.6x	16.5x	13.6x
EV / EBIT	14.9x	14.6x	14.9x	27.8x	27.2x	23.5x	18.7x	15.4x
EV / FCF	10.6x	-137x	-11x	-171x	-382x	24.4x	-43.2x	44.6x
FCF Yield	9.44%	-0.73%	-9.08%	-0.58%	-0.26%	4.1%	-2.32%	2.24%
Dividend per Share ²	-	0.06	0.25	0.08	0.2	0.0963	0.1043	0.1292
Rate of return	-	3.2%	11.6%	2.04%	3.86%	2.2%	2.39%	2.96%
EPS ²	0.117	0.1586	0.3398	0.1606	0.1715	0.1795	0.2257	0.292
Distribution rate	-	37.8%	73.6%	49.8%	117%	53.7%	46.2%	44.3%
Net sales ¹	3,517	5,163	8,281	13,347	15,970	17,339	21,601	26,726
EBITDA ¹	811.3	978	1,073	1,108	1,536	1,649	2,108	2,571
EBIT ¹	586.1	737.1	953.9	945.2	1,337	1,447	1,859	2,272
Net income ¹	588.3	806.2	1,838	912.1	1,003	1,048	1,353	1,750
Net Debt ¹	1,690	1,198	2,746	4,445	6,422	7,862	8,709	9,003
Reference price ²	1.400	1.875	2.150	3.930	5.180	4.370	4.370	4.370
Nbr of stocks (in thousands)	5,027,057	5,107,862	5,325,472	5,550,607	5,790,500	5,963,981	-	-
Announcement Date	29/09/21	29/09/22	27/09/23	26/09/24	19/09/25	-	-	-

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.($)
GAMUDA	23.4x	1.9x	19.96x	2.29%	6.38B
QUANTA SERVICES, INC.	73.78x	3.17x	31.02x	0.06%	108B
VINCI	13.99x	1.15x	6.32x	4.19%	77.39B
COMFORT SYSTEMS USA, INC.	45.16x	5.62x	31.21x	0.15%	69.65B
LARSEN & TOUBRO LIMITED	27.45x	2.08x	20.15x	1.14%	60.29B
FERROVIAL N.V.	58.56x	4.89x	31.34x	1.44%	49.38B
HOCHTIEF AG	37.04x	0.87x	14.79x	1.71%	43.58B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	30.36x	0.61x	9.73x	1.98%	38.99B
EMCOR GROUP, INC.	27.89x	1.81x	17.47x	0.17%	36.88B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.45x	0.29x	6.17x	6.38%	26.4B
Average	34.21x	2.24x	18.82x	1.95%	51.7B
Weighted average by Cap.	40.31x	2.59x	20.76x	1.59%