Valuation GDB Holdings

Stocks

Delayed BURSA MALAYSIA 12:50:03 28/09/2026 +04			5-day change	1st Jan Change
0.4300 ^MYR	0.00%		+2.38%	+17.81%

08-20	GDB Holdings Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
07-16	GDB Unit Moves to Protect Creditor Interest as Court Orders Winding Up of Kuala Lumpur Project Developer	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2024	2025	2026	2027	2028
Market Cap ¹	412.5	337.5	376.4	443.4	-	-
Change	-	-	11.53%	17.81%	-	-
Enterprise Value (EV)	412.5	337.5	376.4	443.4	443.4	443.4
Change	-	-	11.53%	17.81%	0%	0%
P/E	14.4x	12.6x	6.44x	6.23x	6.83x	7.54x
PBR	2.75x	-	-	-	-	-
PEG	-	-	0.1x	0.3x	-0.79x	-0.79x
Capitalization / Revenue	0.97x	-	0.5x	0.58x	0.61x	0.65x
EV / Revenue	0x	-	0x	0.58x	0.61x	0.65x
EV / EBITDA	0x	-	0x	4.41x	4.86x	5.27x
EV / EBIT	0x	-	0x	4.58x	5.07x	5.53x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	0.014	-	0.01	0.021	0.019	0.017
Rate of return	3.18%	-	2.74%	4.88%	4.42%	3.95%
EPS ²	0.0305	0.0285	0.0567	0.069	0.063	0.057
Distribution rate	45.9%	-	17.6%	30.4%	30.2%	29.8%
Net sales ¹	424.9	-	748.1	760	721.3	686
EBITDA ¹	44.03	-	124.9	100.5	91.3	84.1
EBIT ¹	37.31	-	121.1	96.9	87.4	80.2
Net income ¹	28.62	26.76	54.26	71.6	64.5	58.7
Net Debt	-	-	-	-	-	-
Reference price ²	0.4400	0.3600	0.3650	0.4300	0.4300	0.4300
Nbr of stocks (in thousands)	937,500	937,500	1,031,250	1,031,251	-	-
Announcement Date	25/02/22	26/02/25	25/02/26	-	-	-

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.($)
GDB HOLDINGS	6.23x	-	-	4.88%	109M
QUANTA SERVICES, INC.	56.12x	2.59x	24.69x	0.07%	97.59B
VINCI	12.25x	1.05x	5.75x	4.77%	70.29B
COMFORT SYSTEMS USA, INC.	34.15x	4.3x	23.32x	0.2%	58.29B
LARSEN & TOUBRO LIMITED	26.07x	2.01x	19.74x	1.13%	55.68B
FERROVIAL N.V.	50.74x	4.04x	25.56x	1.91%	39.91B
HOCHTIEF AG	27.22x	0.68x	11.26x	2.27%	34.06B
EMCOR GROUP, INC.	23.27x	1.59x	14.65x	0.2%	33.62B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.85x	0.44x	6.92x	2.78%	29.56B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.92x	0.31x	5.78x	5.98%	26.22B
Average	26.28x	1.89x	15.30x	2.42%	44.53B
Weighted average by Cap.	32.09x	2.13x	16.90x	1.83%