Valuation Integrated Logistics

Stocks

Market Closed - BURSA MALAYSIA 12:50:01 06/11/2026 +04			5-day change	1st Jan Change
1.430 ^MYR	-2.72%		+0.70%	+132.52%

10-09	Nuenergy Holdings Berhad Receives Letter of Award from Kab Energy Holdings Sdn Bhd	CI
08-26	Nuenergy Holdings Berhad Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	105.8	70.84	86.89	139.8	93.51	116.2
Change	-	-33.04%	22.67%	60.87%	-33.11%	24.24%
Enterprise Value (EV) ¹	83.47	35.54	44.15	107.1	119.8	213
Change	-	-57.42%	24.22%	142.61%	11.83%	77.82%
P/E	3.07x	8.51x	513x	707x	-13.8x	8.94x
PBR	0.49x	0.32x	0.4x	0.62x	0.44x	0.52x
PEG	-	-0.1x	-5.2x	42.2x	0x	-0x
Capitalization / Revenue	12.7x	4.8x	5.34x	3.03x	7.65x	2.51x
EV / Revenue	10x	2.41x	2.71x	2.32x	9.8x	4.6x
EV / EBITDA	-17.1x	13.1x	72.5x	16.1x	49x	10.3x
EV / EBIT	-8.66x	-17x	-10.7x	45.2x	-55.6x	16.4x
EV / FCF	1.16x	29.4x	3.24x	-9.55x	-3.43x	-3.5x
FCF Yield	86.4%	3.4%	30.8%	-10.5%	-29.1%	-28.6%
Dividend per Share ²	0.025	-	-	-	-	-
Rate of return	4.46%	-	-	-	-	-
EPS ²	0.1824	0.0441	0.000896	0.001046	-0.0359	0.0688
Distribution rate	13.7%	-	-	-	-	-
Net sales ¹	8.334	14.76	16.28	46.18	12.22	46.33
EBITDA ¹	-4.891	2.719	0.6092	6.667	2.442	20.65
EBIT ¹	-9.634	-2.091	-4.114	2.371	-2.155	13.02
Net income ¹	34.45	8.322	0.1693	0.1977	-6.787	12.99
Net Debt ¹	-22.31	-35.3	-42.75	-32.68	26.27	96.81
Reference price ²	0.560	0.375	0.460	0.740	0.495	0.615
Nbr of stocks (in thousands)	188,900	188,900	188,900	188,900	188,900	188,900
Announcement Date	05/04/21	28/03/22	30/03/23	18/04/24	30/04/25	30/04/26

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.($)
INTEGRATED LOGISTICS	-	-	-	-	66.54M
GE VERNOVA INC.	24.4x	4.04x	28.2x	0.26%	204B
NEXTERA ENERGY	21.3x	9.44x	16.92x	2.86%	182B
IBERDROLA, S.A.	21.42x	4.51x	12.45x	3.23%	168B
CHINA YANGTZE POWER CO., LTD.	22.16x	12.03x	15.54x	3.2%	110B
SOUTHERN COMPANY	21.1x	5.94x	13.25x	3.28%	108B
ENEL S.P.A.	13.29x	1.91x	6.81x	5.34%	107B
DUKE ENERGY CORPORATION	18.86x	5.7x	11.43x	3.4%	99.63B
CONSTELLATION ENERGY CORPORATION	20.24x	3.04x	12.65x	0.68%	88.56B
AMERICAN ELECTRIC POWER COMPANY, INC.	19.57x	5.16x	12.32x	3.04%	68.9B
Average	20.26x	5.75x	14.40x	2.81%	113.61B
Weighted average by Cap.	20.78x	5.86x	15.75x	2.64%